Smartone Telecommunications Holdings Ltd
HKEX:315
Income Statement
Earnings Waterfall
Smartone Telecommunications Holdings Ltd
Revenue
|
6.3B
HKD
|
Cost of Revenue
|
-2.2B
HKD
|
Gross Profit
|
4.1B
HKD
|
Operating Expenses
|
-3.4B
HKD
|
Operating Income
|
682.7m
HKD
|
Other Expenses
|
-423.9m
HKD
|
Net Income
|
258.8m
HKD
|
Income Statement
Smartone Telecommunications Holdings Ltd
Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 927
N/A
|
3 367
+15%
|
3 649
+8%
|
3 620
-1%
|
3 648
+1%
|
3 779
+4%
|
4 022
+6%
|
4 039
+0%
|
3 993
-1%
|
4 074
+2%
|
3 973
-2%
|
3 704
-7%
|
3 559
-4%
|
3 958
+11%
|
4 907
+24%
|
6 631
+35%
|
8 932
+35%
|
9 952
+11%
|
10 780
+8%
|
12 066
+12%
|
12 709
+5%
|
13 244
+4%
|
15 386
+16%
|
18 659
+21%
|
20 214
+8%
|
18 356
-9%
|
13 499
-26%
|
8 715
-35%
|
7 451
-15%
|
9 988
+34%
|
11 067
+11%
|
8 415
-24%
|
7 485
-11%
|
6 986
-7%
|
5 974
-14%
|
6 720
+12%
|
7 268
+8%
|
6 957
-4%
|
6 975
+0%
|
6 763
-3%
|
6 344
-6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(958)
|
(1 260)
|
(1 461)
|
(1 456)
|
(1 481)
|
(1 510)
|
(1 620)
|
(1 532)
|
(1 363)
|
(1 325)
|
(1 238)
|
(1 086)
|
(925)
|
(1 056)
|
(1 480)
|
(1 905)
|
(3 579)
|
(4 189)
|
(4 576)
|
(6 214)
|
(6 989)
|
(7 743)
|
(9 716)
|
(12 708)
|
(14 436)
|
(12 795)
|
(8 046)
|
(3 504)
|
(2 396)
|
(5 236)
|
(6 692)
|
(4 100)
|
(3 175)
|
(2 783)
|
(1 943)
|
(2 688)
|
(3 135)
|
(2 772)
|
(2 752)
|
(2 592)
|
(2 235)
|
|
Gross Profit |
1 969
N/A
|
2 107
+7%
|
2 187
+4%
|
2 163
-1%
|
2 167
+0%
|
2 269
+5%
|
2 401
+6%
|
2 506
+4%
|
2 630
+5%
|
2 749
+5%
|
2 735
-1%
|
2 618
-4%
|
2 633
+1%
|
2 901
+10%
|
3 427
+18%
|
4 726
+38%
|
5 353
+13%
|
5 763
+8%
|
6 204
+8%
|
5 852
-6%
|
5 720
-2%
|
5 502
-4%
|
5 669
+3%
|
5 951
+5%
|
5 778
-3%
|
5 561
-4%
|
5 453
-2%
|
5 211
-4%
|
5 055
-3%
|
4 753
-6%
|
4 376
-8%
|
4 315
-1%
|
4 311
0%
|
4 204
-2%
|
4 031
-4%
|
4 032
+0%
|
4 132
+2%
|
4 185
+1%
|
4 223
+1%
|
4 171
-1%
|
4 109
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 571)
|
(1 616)
|
(1 700)
|
(1 822)
|
(2 006)
|
(2 164)
|
(2 308)
|
(2 324)
|
(2 304)
|
(2 404)
|
(2 488)
|
(2 502)
|
(2 523)
|
(2 574)
|
(2 772)
|
(3 738)
|
(4 119)
|
(4 402)
|
(4 869)
|
(4 717)
|
(4 769)
|
(4 694)
|
(4 669)
|
(4 689)
|
(4 551)
|
(4 447)
|
(4 402)
|
(4 278)
|
(4 193)
|
(3 891)
|
(3 527)
|
(3 469)
|
(3 546)
|
(3 590)
|
(3 396)
|
(3 341)
|
(3 426)
|
(3 430)
|
(3 473)
|
(3 463)
|
(3 426)
|
|
Selling, General & Administrative |
0
|
0
|
(572)
|
(1 207)
|
(1 278)
|
(1 324)
|
(1 418)
|
(1 434)
|
(1 441)
|
(1 521)
|
(1 569)
|
(1 582)
|
(1 577)
|
(1 593)
|
(1 690)
|
(1 186)
|
(1 295)
|
(1 322)
|
(675)
|
(699)
|
(695)
|
(679)
|
(693)
|
(741)
|
(736)
|
(722)
|
(743)
|
(733)
|
(719)
|
(720)
|
(726)
|
(748)
|
(766)
|
(756)
|
(625)
|
(589)
|
(658)
|
(652)
|
(693)
|
(731)
|
(723)
|
|
Depreciation & Amortization |
0
|
0
|
(232)
|
(515)
|
(619)
|
(711)
|
(764)
|
(757)
|
(728)
|
(743)
|
(772)
|
(775)
|
(815)
|
(854)
|
(937)
|
(1 164)
|
(1 416)
|
(1 630)
|
(1 788)
|
(1 853)
|
(1 848)
|
(1 755)
|
(1 683)
|
(1 670)
|
(1 613)
|
(1 546)
|
(1 480)
|
(1 363)
|
(1 266)
|
(1 275)
|
(1 146)
|
(995)
|
(1 411)
|
(1 816)
|
(1 793)
|
(1 768)
|
(1 778)
|
(1 820)
|
(1 807)
|
(1 753)
|
(1 742)
|
|
Other Operating Expenses |
(1 571)
|
(1 616)
|
(896)
|
(100)
|
(108)
|
(129)
|
(126)
|
(131)
|
(134)
|
(140)
|
(147)
|
(145)
|
(131)
|
(126)
|
(144)
|
(1 387)
|
(1 407)
|
(1 450)
|
(2 406)
|
(2 164)
|
(2 226)
|
(2 260)
|
(2 292)
|
(2 279)
|
(2 202)
|
(2 179)
|
(2 179)
|
(2 182)
|
(2 208)
|
(1 896)
|
(1 654)
|
(1 725)
|
(1 368)
|
(1 019)
|
(978)
|
(984)
|
(990)
|
(957)
|
(972)
|
(978)
|
(962)
|
|
Operating Income |
398
N/A
|
491
+23%
|
488
-1%
|
342
-30%
|
162
-53%
|
105
-35%
|
93
-11%
|
184
+98%
|
327
+78%
|
344
+5%
|
246
-28%
|
116
-53%
|
110
-5%
|
327
+197%
|
655
+100%
|
988
+51%
|
1 234
+25%
|
1 361
+10%
|
1 335
-2%
|
1 136
-15%
|
952
-16%
|
807
-15%
|
1 002
+24%
|
1 262
+26%
|
1 228
-3%
|
1 114
-9%
|
1 051
-6%
|
933
-11%
|
862
-8%
|
862
0%
|
849
-1%
|
846
0%
|
765
-10%
|
613
-20%
|
635
+3%
|
691
+9%
|
706
+2%
|
755
+7%
|
750
-1%
|
709
-5%
|
683
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
47
|
59
|
45
|
9
|
(19)
|
(13)
|
6
|
21
|
21
|
(7)
|
(36)
|
(44)
|
(52)
|
(52)
|
(59)
|
(87)
|
(112)
|
(109)
|
(94)
|
(56)
|
(31)
|
(56)
|
(51)
|
(33)
|
(89)
|
(86)
|
(38)
|
(50)
|
(49)
|
(29)
|
(19)
|
(16)
|
(23)
|
(34)
|
(48)
|
(57)
|
(60)
|
(41)
|
(9)
|
22
|
40
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(18)
|
(20)
|
(10)
|
(6)
|
(4)
|
(8)
|
(15)
|
(17)
|
(23)
|
(22)
|
(94)
|
(94)
|
(17)
|
(21)
|
(42)
|
(37)
|
(208)
|
(212)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(65)
|
(98)
|
(89)
|
(88)
|
(81)
|
(66)
|
(56)
|
(46)
|
(35)
|
(30)
|
(31)
|
(25)
|
(6)
|
(3)
|
(12)
|
(14)
|
(21)
|
(36)
|
(72)
|
(84)
|
(70)
|
(68)
|
|
Pre-Tax Income |
445
N/A
|
551
+24%
|
534
-3%
|
351
-34%
|
142
-60%
|
91
-36%
|
99
+9%
|
204
+106%
|
346
+70%
|
337
-3%
|
211
-37%
|
71
-66%
|
57
-20%
|
275
+382%
|
596
+117%
|
901
+51%
|
1 103
+22%
|
1 253
+14%
|
1 226
-2%
|
1 015
-17%
|
823
-19%
|
663
-19%
|
862
+30%
|
1 131
+31%
|
1 053
-7%
|
962
-9%
|
962
0%
|
843
-12%
|
775
-8%
|
787
+2%
|
789
+0%
|
801
+1%
|
717
-10%
|
474
-34%
|
480
+1%
|
596
+24%
|
589
-1%
|
600
+2%
|
620
+3%
|
453
-27%
|
442
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(53)
|
(79)
|
(70)
|
(14)
|
10
|
(7)
|
(7)
|
(27)
|
(45)
|
(31)
|
(16)
|
(9)
|
46
|
20
|
(83)
|
(136)
|
(176)
|
(212)
|
(205)
|
(167)
|
(133)
|
(131)
|
(171)
|
(195)
|
(186)
|
(175)
|
(185)
|
(177)
|
(174)
|
(180)
|
(180)
|
(182)
|
(166)
|
(134)
|
(134)
|
(153)
|
(159)
|
(177)
|
(194)
|
(185)
|
(183)
|
|
Income from Continuing Operations |
391
|
472
|
464
|
337
|
152
|
84
|
92
|
177
|
301
|
306
|
195
|
62
|
103
|
295
|
513
|
765
|
927
|
1 041
|
1 021
|
848
|
690
|
532
|
691
|
935
|
867
|
787
|
777
|
666
|
601
|
607
|
609
|
619
|
551
|
340
|
346
|
443
|
430
|
423
|
427
|
269
|
259
|
|
Income to Minority Interest |
(1)
|
(6)
|
(9)
|
(10)
|
(12)
|
(14)
|
(15)
|
(19)
|
(26)
|
(30)
|
(27)
|
(19)
|
(2)
|
(1)
|
(10)
|
(11)
|
(17)
|
(17)
|
(14)
|
(6)
|
4
|
5
|
1
|
0
|
5
|
10
|
10
|
6
|
6
|
8
|
11
|
13
|
14
|
39
|
34
|
2
|
(0)
|
0
|
1
|
0
|
0
|
|
Net Income (Common) |
390
N/A
|
466
+19%
|
455
-2%
|
327
-28%
|
140
-57%
|
70
-50%
|
77
+10%
|
158
+105%
|
275
+74%
|
276
+0%
|
167
-39%
|
42
-75%
|
101
+140%
|
294
+191%
|
504
+71%
|
755
+50%
|
909
+20%
|
1 023
+13%
|
1 007
-2%
|
843
-16%
|
695
-18%
|
537
-23%
|
692
+29%
|
935
+35%
|
872
-7%
|
797
-9%
|
787
-1%
|
672
-15%
|
607
-10%
|
615
+1%
|
620
+1%
|
632
+2%
|
565
-11%
|
379
-33%
|
380
+0%
|
445
+17%
|
429
-3%
|
423
-1%
|
428
+1%
|
269
-37%
|
259
-4%
|
|
EPS (Diluted) |
0.33
N/A
|
0.4
+21%
|
0.39
-3%
|
0.28
-28%
|
0.12
-57%
|
0.06
-50%
|
0.07
+17%
|
0.14
+100%
|
0.24
+71%
|
0.24
N/A
|
0.15
-38%
|
0.04
-73%
|
0.09
+125%
|
0.27
+200%
|
0.48
+78%
|
0.73
+52%
|
0.88
+21%
|
0.99
+13%
|
0.97
-2%
|
0.81
-16%
|
0.67
-17%
|
0.52
-22%
|
0.67
+29%
|
0.89
+33%
|
0.83
-7%
|
0.75
-10%
|
0.73
-3%
|
0.62
-15%
|
0.55
-11%
|
0.55
N/A
|
0.55
N/A
|
0.56
+2%
|
0.5
-11%
|
0.34
-32%
|
0.34
N/A
|
0.4
+18%
|
0.39
-3%
|
0.38
-3%
|
0.39
+3%
|
0.24
-38%
|
0.23
-4%
|