Sunlight Real Estate Investment Trust
HKEX:435
Income Statement
Earnings Waterfall
Sunlight Real Estate Investment Trust
Revenue
|
814m
HKD
|
Cost of Revenue
|
-174.4m
HKD
|
Gross Profit
|
639.6m
HKD
|
Operating Expenses
|
-108.6m
HKD
|
Operating Income
|
531m
HKD
|
Other Expenses
|
-205.3m
HKD
|
Net Income
|
325.7m
HKD
|
Income Statement
Sunlight Real Estate Investment Trust
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 |
456
N/A
|
472
+3%
|
476
+1%
|
489
+3%
|
511
+5%
|
533
+4%
|
556
+4%
|
582
+5%
|
605
+4%
|
630
+4%
|
658
+4%
|
689
+5%
|
723
+5%
|
754
+4%
|
769
+2%
|
770
+0%
|
768
0%
|
788
+3%
|
804
+2%
|
817
+2%
|
843
+3%
|
851
+1%
|
863
+1%
|
855
-1%
|
817
-4%
|
799
-2%
|
804
+1%
|
803
0%
|
787
-2%
|
783
0%
|
814
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||
Cost of Revenue |
(112)
|
(121)
|
(124)
|
(119)
|
(122)
|
(125)
|
(130)
|
(133)
|
(135)
|
(140)
|
(148)
|
(154)
|
(162)
|
(168)
|
(163)
|
(161)
|
(166)
|
(165)
|
(169)
|
(171)
|
(168)
|
(168)
|
(173)
|
(170)
|
(159)
|
(160)
|
(161)
|
(161)
|
(162)
|
(160)
|
(174)
|
|
Gross Profit |
345
N/A
|
351
+2%
|
352
+0%
|
370
+5%
|
390
+5%
|
407
+5%
|
426
+5%
|
449
+5%
|
470
+5%
|
491
+4%
|
510
+4%
|
535
+5%
|
562
+5%
|
587
+4%
|
606
+3%
|
608
+0%
|
603
-1%
|
623
+3%
|
635
+2%
|
646
+2%
|
675
+4%
|
683
+1%
|
690
+1%
|
685
-1%
|
658
-4%
|
640
-3%
|
644
+1%
|
642
0%
|
625
-3%
|
623
0%
|
640
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||
Operating Expenses |
(66)
|
(60)
|
(61)
|
(64)
|
(66)
|
(69)
|
(76)
|
(76)
|
(76)
|
(80)
|
(83)
|
(91)
|
(103)
|
(109)
|
(97)
|
(98)
|
(88)
|
(99)
|
(96)
|
(112)
|
(100)
|
(118)
|
(100)
|
(110)
|
(94)
|
(107)
|
(100)
|
(105)
|
(94)
|
(106)
|
(109)
|
|
Selling, General & Administrative |
(64)
|
(60)
|
(58)
|
(64)
|
(67)
|
(71)
|
(79)
|
(80)
|
(79)
|
(83)
|
(86)
|
(95)
|
(107)
|
(109)
|
(102)
|
(98)
|
(98)
|
(100)
|
(107)
|
(113)
|
(115)
|
(119)
|
(119)
|
(110)
|
(106)
|
(108)
|
(108)
|
(106)
|
(104)
|
(106)
|
(108)
|
|
Other Operating Expenses |
(2)
|
0
|
(3)
|
0
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
0
|
6
|
1
|
10
|
1
|
11
|
1
|
14
|
1
|
19
|
0
|
12
|
1
|
8
|
1
|
10
|
0
|
(1)
|
|
Operating Income |
279
N/A
|
291
+4%
|
291
+0%
|
306
+5%
|
324
+6%
|
339
+5%
|
350
+4%
|
372
+6%
|
394
+6%
|
411
+4%
|
427
+4%
|
444
+4%
|
459
+3%
|
478
+4%
|
510
+7%
|
511
+0%
|
514
+1%
|
524
+2%
|
539
+3%
|
534
-1%
|
574
+7%
|
565
-2%
|
590
+4%
|
575
-3%
|
565
-2%
|
533
-6%
|
544
+2%
|
537
-1%
|
531
-1%
|
517
-3%
|
531
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||
Interest Income Expense |
(897)
|
(904)
|
479
|
1 182
|
1 246
|
1 376
|
1 377
|
712
|
1 246
|
1 340
|
880
|
866
|
1 123
|
1 502
|
1 137
|
304
|
86
|
317
|
953
|
993
|
883
|
1 113
|
259
|
(1 241)
|
(1 457)
|
(684)
|
(268)
|
(350)
|
(861)
|
(462)
|
(134)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
91
|
91
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
1
|
(13)
|
(6)
|
|
Total Other Income |
2
|
0
|
(25)
|
(72)
|
(62)
|
(30)
|
(21)
|
(14)
|
(16)
|
(25)
|
(31)
|
(20)
|
(12)
|
(12)
|
(34)
|
(12)
|
(15)
|
(30)
|
(19)
|
(5)
|
(10)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
|
Pre-Tax Income |
(618)
N/A
|
(614)
+1%
|
745
N/A
|
1 417
+90%
|
1 508
+6%
|
1 685
+12%
|
1 707
+1%
|
1 070
-37%
|
1 624
+52%
|
1 726
+6%
|
1 276
-26%
|
1 290
+1%
|
1 569
+22%
|
1 968
+25%
|
1 703
-13%
|
894
-47%
|
585
-35%
|
812
+39%
|
1 473
+81%
|
1 522
+3%
|
1 448
-5%
|
1 672
+16%
|
844
-50%
|
(671)
N/A
|
(898)
-34%
|
(158)
+82%
|
270
N/A
|
179
-34%
|
(334)
N/A
|
39
N/A
|
386
+896%
|
|
Net Income | ||||||||||||||||||||||||||||||||
Tax Provision |
205
|
122
|
(60)
|
(192)
|
(194)
|
(30)
|
(35)
|
(43)
|
(48)
|
(51)
|
(57)
|
(60)
|
(62)
|
(65)
|
(68)
|
(69)
|
(68)
|
(68)
|
(73)
|
(80)
|
(81)
|
(81)
|
(81)
|
(80)
|
(78)
|
(76)
|
(76)
|
(76)
|
(72)
|
(67)
|
(61)
|
|
Income from Continuing Operations |
(413)
|
(492)
|
685
|
1 225
|
1 314
|
1 655
|
1 672
|
1 027
|
1 575
|
1 675
|
1 219
|
1 230
|
1 508
|
1 903
|
1 635
|
825
|
517
|
744
|
1 400
|
1 442
|
1 366
|
1 591
|
763
|
(751)
|
(976)
|
(234)
|
195
|
103
|
(406)
|
(28)
|
326
|
|
Net Income (Common) |
(413)
N/A
|
(492)
-19%
|
685
N/A
|
1 225
+79%
|
1 314
+7%
|
1 655
+26%
|
1 672
+1%
|
1 027
-39%
|
1 575
+53%
|
1 675
+6%
|
1 219
-27%
|
1 230
+1%
|
1 508
+23%
|
1 903
+26%
|
1 635
-14%
|
825
-50%
|
517
-37%
|
744
+44%
|
1 400
+88%
|
1 442
+3%
|
1 366
-5%
|
1 591
+16%
|
763
-52%
|
(751)
N/A
|
(976)
-30%
|
(234)
+76%
|
195
N/A
|
103
-47%
|
(406)
N/A
|
(28)
+93%
|
326
N/A
|
|
EPS (Diluted) |
-0.27
N/A
|
-0.33
-22%
|
0.44
N/A
|
0.78
+77%
|
0.84
+8%
|
1.05
+25%
|
1.05
N/A
|
0.64
-39%
|
0.98
+53%
|
1.04
+6%
|
0.76
-27%
|
0.76
N/A
|
0.92
+21%
|
1.17
+27%
|
1
-15%
|
0.5
-50%
|
0.32
-36%
|
0.45
+41%
|
0.85
+89%
|
0.88
+4%
|
0.83
-6%
|
0.97
+17%
|
0.46
-53%
|
-0.45
N/A
|
-0.59
-31%
|
-0.14
+76%
|
0.12
N/A
|
0.06
-50%
|
-0.24
N/A
|
-0.02
+92%
|
0.19
N/A
|