Far East Hotels and Entertainment Ltd
HKEX:37
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Far East Hotels and Entertainment Ltd
HKEX:37
|
HK |
|
Granada Gold Mine Inc
XTSX:GGM
|
CA |
|
GoodWe Technologies Co Ltd
SSE:688390
|
CN |
|
Nitta Gelatin Inc
TSE:4977
|
JP |
Income Statement
Earnings Waterfall
Far East Hotels and Entertainment Ltd
Income Statement
Far East Hotels and Entertainment Ltd
| Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
4
|
3
|
2
|
3
|
4
|
5
|
4
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Revenue |
30
N/A
|
29
-3%
|
64
+119%
|
63
-1%
|
166
+163%
|
22
-87%
|
27
+22%
|
30
+12%
|
29
-3%
|
28
-5%
|
27
-3%
|
28
+5%
|
31
+10%
|
35
+13%
|
39
+11%
|
37
-5%
|
34
-8%
|
34
0%
|
39
+16%
|
51
+29%
|
52
+3%
|
50
-4%
|
49
-2%
|
48
-1%
|
47
-4%
|
46
-1%
|
53
+14%
|
54
+3%
|
52
-4%
|
51
-2%
|
49
-5%
|
47
-3%
|
50
+5%
|
53
+6%
|
51
-3%
|
44
-13%
|
37
-16%
|
35
-7%
|
23
-32%
|
17
-26%
|
19
+6%
|
16
-14%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(32)
|
(40)
|
(69)
|
(68)
|
(175)
|
(29)
|
(28)
|
(29)
|
(30)
|
(30)
|
(30)
|
(31)
|
(32)
|
(33)
|
(34)
|
(33)
|
(33)
|
(34)
|
(33)
|
(36)
|
(38)
|
(39)
|
(43)
|
(44)
|
(38)
|
(38)
|
(42)
|
(39)
|
(39)
|
(40)
|
(23)
|
(18)
|
(23)
|
(25)
|
(26)
|
(25)
|
(31)
|
(29)
|
(17)
|
(16)
|
(14)
|
(9)
|
|
| Gross Profit |
(3)
N/A
|
(11)
-342%
|
(6)
+49%
|
(5)
+4%
|
(9)
-68%
|
(7)
+23%
|
(1)
+83%
|
1
N/A
|
(1)
N/A
|
(3)
-113%
|
(3)
-29%
|
(2)
+27%
|
(1)
+42%
|
2
N/A
|
5
+187%
|
4
-33%
|
1
-78%
|
(0)
N/A
|
7
N/A
|
14
+117%
|
14
0%
|
11
-24%
|
6
-41%
|
4
-32%
|
8
+94%
|
8
-9%
|
10
+34%
|
16
+55%
|
13
-14%
|
11
-19%
|
26
+135%
|
29
+14%
|
27
-10%
|
27
+3%
|
25
-10%
|
19
-22%
|
6
-69%
|
6
+0%
|
7
+16%
|
1
-80%
|
4
+202%
|
7
+66%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(9)
|
(5)
|
(12)
|
(10)
|
(16)
|
(18)
|
(22)
|
(22)
|
(20)
|
(20)
|
(16)
|
(17)
|
(15)
|
(15)
|
(14)
|
(14)
|
(12)
|
(12)
|
(20)
|
(20)
|
(15)
|
(19)
|
(23)
|
(18)
|
(15)
|
(17)
|
(19)
|
(21)
|
(21)
|
(19)
|
(19)
|
(17)
|
(19)
|
(21)
|
(26)
|
(26)
|
(22)
|
(19)
|
(23)
|
(26)
|
(15)
|
(8)
|
|
| Selling, General & Administrative |
(14)
|
(10)
|
(14)
|
(13)
|
(17)
|
(21)
|
(26)
|
(25)
|
(17)
|
(17)
|
(16)
|
(17)
|
(16)
|
(16)
|
(15)
|
(14)
|
(13)
|
(14)
|
(18)
|
(18)
|
(16)
|
(19)
|
(24)
|
(19)
|
(16)
|
(18)
|
(20)
|
(21)
|
(21)
|
(19)
|
(19)
|
(18)
|
(19)
|
(22)
|
(26)
|
(28)
|
(22)
|
(24)
|
(23)
|
(26)
|
(15)
|
(10)
|
|
| Other Operating Expenses |
6
|
6
|
2
|
3
|
2
|
3
|
4
|
3
|
(3)
|
(3)
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
2
|
(2)
|
(2)
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
2
|
0
|
5
|
0
|
0
|
0
|
3
|
|
| Operating Income |
(11)
N/A
|
(17)
-49%
|
(18)
-6%
|
(15)
+13%
|
(25)
-60%
|
(25)
-2%
|
(23)
+7%
|
(21)
+10%
|
(21)
-1%
|
(22)
-5%
|
(19)
+15%
|
(20)
-3%
|
(17)
+14%
|
(13)
+23%
|
(9)
+32%
|
(11)
-21%
|
(11)
-8%
|
(12)
-4%
|
(13)
-11%
|
(6)
+57%
|
(1)
+77%
|
(8)
-535%
|
(17)
-102%
|
(13)
+20%
|
(7)
+48%
|
(10)
-37%
|
(9)
+5%
|
(5)
+41%
|
(8)
-43%
|
(8)
-5%
|
7
N/A
|
13
+77%
|
7
-42%
|
7
-13%
|
(1)
N/A
|
(6)
-547%
|
(16)
-161%
|
(13)
+21%
|
(16)
-24%
|
(25)
-55%
|
(11)
+57%
|
(1)
+94%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
11
|
21
|
(16)
|
(57)
|
(28)
|
22
|
30
|
(38)
|
(62)
|
2
|
30
|
(1)
|
23
|
16
|
22
|
29
|
23
|
27
|
9
|
4
|
(47)
|
(50)
|
6
|
12
|
2
|
14
|
19
|
2
|
2
|
(3)
|
(36)
|
(36)
|
(2)
|
20
|
53
|
65
|
7
|
(26)
|
(12)
|
(19)
|
(18)
|
(11)
|
|
| Non-Reccuring Items |
10
|
8
|
(37)
|
(37)
|
4
|
4
|
1
|
28
|
0
|
(34)
|
(0)
|
21
|
0
|
(0)
|
0
|
(0)
|
0
|
(5)
|
0
|
5
|
(20)
|
(20)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
2
|
0
|
0
|
(0)
|
1
|
0
|
(0)
|
1
|
(0)
|
(0)
|
|
| Total Other Income |
0
|
0
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
10
N/A
|
13
+24%
|
(71)
N/A
|
(109)
-55%
|
(49)
+55%
|
1
N/A
|
8
+435%
|
(31)
N/A
|
(83)
-168%
|
(55)
+35%
|
11
N/A
|
1
-95%
|
6
+1 080%
|
3
-55%
|
13
+406%
|
18
+36%
|
12
-34%
|
10
-21%
|
(4)
N/A
|
4
N/A
|
(68)
N/A
|
(78)
-14%
|
(11)
+86%
|
(2)
+84%
|
(5)
-184%
|
4
N/A
|
10
+125%
|
(4)
N/A
|
(6)
-54%
|
(11)
-99%
|
(29)
-155%
|
(23)
+22%
|
8
N/A
|
27
+234%
|
52
+93%
|
59
+13%
|
(9)
N/A
|
(38)
-339%
|
(28)
+27%
|
(42)
-51%
|
(29)
+33%
|
(12)
+59%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(4)
|
(4)
|
5
|
5
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(4)
|
(5)
|
5
|
7
|
(0)
|
1
|
2
|
(1)
|
1
|
3
|
(0)
|
(1)
|
(0)
|
(1)
|
|
| Income from Continuing Operations |
9
|
12
|
(71)
|
(109)
|
(49)
|
1
|
4
|
(35)
|
(78)
|
(49)
|
9
|
(1)
|
5
|
2
|
10
|
15
|
12
|
10
|
(4)
|
4
|
(68)
|
(78)
|
(11)
|
(2)
|
(5)
|
4
|
7
|
(7)
|
(10)
|
(16)
|
(24)
|
(16)
|
8
|
28
|
54
|
58
|
(8)
|
(36)
|
(29)
|
(44)
|
(29)
|
(13)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
9
N/A
|
12
+41%
|
(71)
N/A
|
(109)
-55%
|
(49)
+55%
|
1
N/A
|
4
+273%
|
(35)
N/A
|
(78)
-123%
|
(49)
+37%
|
9
N/A
|
(1)
N/A
|
5
N/A
|
2
-60%
|
10
+365%
|
15
+49%
|
12
-19%
|
10
-21%
|
(4)
N/A
|
4
N/A
|
(68)
N/A
|
(78)
-14%
|
(11)
+86%
|
(2)
+84%
|
(5)
-184%
|
4
N/A
|
7
+67%
|
(7)
N/A
|
(10)
-43%
|
(16)
-68%
|
(24)
-49%
|
(16)
+33%
|
8
N/A
|
28
+256%
|
54
+92%
|
58
+8%
|
(8)
N/A
|
(36)
-348%
|
(33)
+7%
|
(48)
-46%
|
(35)
+26%
|
(20)
+42%
|
|
| EPS (Diluted) |
0.02
N/A
|
0.02
N/A
|
-0.14
N/A
|
-0.23
-64%
|
-0.1
+57%
|
0.01
N/A
|
0.01
N/A
|
-0.07
N/A
|
-0.16
-129%
|
-0.1
+38%
|
0.02
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.02
-33%
|
0.02
N/A
|
-0.01
N/A
|
0.01
N/A
|
-0.12
N/A
|
-0.13
-8%
|
-0.02
+85%
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.04
-33%
|
-0.03
+25%
|
0.01
N/A
|
0.04
+300%
|
0.07
+75%
|
0.08
+14%
|
-0.01
N/A
|
-0.05
-400%
|
-0.04
+20%
|
-0.06
-50%
|
-0.04
+33%
|
-0.02
+50%
|
|