Samson Holding Ltd
HKEX:531
Income Statement
Earnings Waterfall
Samson Holding Ltd
Revenue
|
414.5m
USD
|
Cost of Revenue
|
-307.3m
USD
|
Gross Profit
|
107.2m
USD
|
Operating Expenses
|
-96.7m
USD
|
Operating Income
|
10.5m
USD
|
Other Expenses
|
-7.2m
USD
|
Net Income
|
3.3m
USD
|
Income Statement
Samson Holding Ltd
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 |
517
N/A
|
555
+7%
|
568
+2%
|
541
-5%
|
509
-6%
|
487
-4%
|
467
-4%
|
427
-9%
|
393
-8%
|
437
+11%
|
447
+2%
|
433
-3%
|
424
-2%
|
422
0%
|
423
+0%
|
419
-1%
|
409
-3%
|
401
-2%
|
416
+4%
|
433
+4%
|
435
+0%
|
440
+1%
|
434
-1%
|
453
+4%
|
488
+8%
|
481
-1%
|
479
0%
|
451
-6%
|
457
+1%
|
429
-6%
|
398
-7%
|
463
+16%
|
488
+5%
|
530
+9%
|
599
+13%
|
535
-11%
|
415
-23%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(340)
|
(370)
|
(385)
|
(377)
|
(367)
|
(357)
|
(351)
|
(314)
|
(274)
|
(303)
|
(314)
|
(316)
|
(318)
|
(313)
|
(315)
|
(313)
|
(305)
|
(297)
|
(302)
|
(318)
|
(316)
|
(315)
|
(314)
|
(311)
|
(324)
|
(325)
|
(330)
|
(311)
|
(323)
|
(321)
|
(302)
|
(341)
|
(360)
|
(387)
|
(446)
|
(410)
|
(307)
|
|
Gross Profit |
177
N/A
|
186
+5%
|
184
-1%
|
164
-11%
|
142
-13%
|
130
-8%
|
115
-11%
|
112
-3%
|
120
+6%
|
134
+12%
|
133
0%
|
118
-12%
|
105
-10%
|
109
+3%
|
108
-1%
|
106
-2%
|
104
-2%
|
104
+0%
|
114
+9%
|
115
+1%
|
119
+3%
|
125
+5%
|
120
-4%
|
141
+18%
|
164
+16%
|
156
-4%
|
149
-5%
|
140
-6%
|
134
-4%
|
108
-19%
|
96
-12%
|
122
+28%
|
129
+5%
|
143
+11%
|
152
+7%
|
125
-18%
|
107
-14%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(78)
|
(76)
|
(76)
|
(81)
|
(86)
|
(84)
|
(73)
|
(133)
|
(77)
|
(86)
|
(89)
|
(90)
|
(91)
|
(100)
|
(82)
|
(77)
|
(88)
|
(77)
|
(90)
|
(86)
|
(97)
|
(118)
|
(97)
|
(114)
|
(140)
|
(61)
|
(137)
|
(120)
|
(136)
|
(168)
|
(112)
|
(101)
|
(105)
|
(116)
|
(119)
|
(106)
|
(97)
|
|
Selling, General & Administrative |
(82)
|
(83)
|
(84)
|
(89)
|
(96)
|
(93)
|
(91)
|
(93)
|
(88)
|
(94)
|
(97)
|
(100)
|
(100)
|
(100)
|
(98)
|
(98)
|
(97)
|
(92)
|
(95)
|
(100)
|
(100)
|
(101)
|
(102)
|
(116)
|
(144)
|
(147)
|
(141)
|
(138)
|
(139)
|
(136)
|
(121)
|
(116)
|
(118)
|
(131)
|
(135)
|
(125)
|
(116)
|
|
Other Operating Expenses |
4
|
6
|
8
|
9
|
10
|
9
|
18
|
(40)
|
11
|
9
|
8
|
9
|
9
|
1
|
16
|
21
|
10
|
16
|
5
|
14
|
4
|
(17)
|
4
|
2
|
4
|
86
|
4
|
18
|
3
|
(32)
|
10
|
15
|
13
|
15
|
16
|
19
|
20
|
|
Operating Income |
99
N/A
|
110
+10%
|
108
-2%
|
83
-23%
|
56
-32%
|
46
-18%
|
42
-9%
|
(20)
N/A
|
43
N/A
|
48
+14%
|
44
-9%
|
27
-38%
|
15
-47%
|
9
-35%
|
27
+184%
|
30
+10%
|
17
-44%
|
27
+66%
|
24
-14%
|
29
+23%
|
22
-23%
|
7
-71%
|
22
+239%
|
27
+20%
|
24
-12%
|
96
+305%
|
12
-87%
|
20
+69%
|
(2)
N/A
|
(60)
-3 029%
|
(16)
+73%
|
21
N/A
|
24
+11%
|
27
+14%
|
33
+24%
|
19
-43%
|
11
-45%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
11
|
(2)
|
(1)
|
(4)
|
(15)
|
(2)
|
(11)
|
(2)
|
5
|
(1)
|
(2)
|
(6)
|
0
|
(7)
|
(2)
|
(3)
|
(3)
|
(4)
|
(13)
|
(11)
|
(9)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
(1)
|
(5)
|
(7)
|
(3)
|
(0)
|
0
|
(1)
|
0
|
(0)
|
0
|
77
|
0
|
11
|
0
|
(44)
|
0
|
1
|
0
|
8
|
0
|
(0)
|
0
|
3
|
|
Total Other Income |
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
|
|
Pre-Tax Income |
97
N/A
|
108
+11%
|
106
-1%
|
81
-24%
|
55
-33%
|
45
-17%
|
(19)
N/A
|
(22)
-17%
|
42
N/A
|
48
+15%
|
43
-10%
|
26
-39%
|
6
-76%
|
8
+27%
|
24
+194%
|
23
-5%
|
21
-7%
|
23
+7%
|
22
-1%
|
25
+14%
|
7
-72%
|
4
-39%
|
11
+163%
|
25
+118%
|
106
+327%
|
94
-11%
|
21
-78%
|
14
-31%
|
(45)
N/A
|
(67)
-49%
|
(17)
+75%
|
18
N/A
|
29
+59%
|
23
-19%
|
20
-14%
|
8
-60%
|
4
-49%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||
Tax Provision |
(8)
|
(7)
|
(3)
|
(1)
|
1
|
1
|
0
|
(0)
|
(2)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
(4)
|
(5)
|
(10)
|
(16)
|
(10)
|
(3)
|
(2)
|
(3)
|
0
|
1
|
(3)
|
(2)
|
(2)
|
(5)
|
(3)
|
(1)
|
|
Income from Continuing Operations |
89
|
100
|
103
|
80
|
55
|
46
|
(18)
|
(22)
|
40
|
44
|
39
|
22
|
2
|
4
|
19
|
17
|
16
|
17
|
17
|
19
|
3
|
1
|
7
|
15
|
90
|
84
|
18
|
12
|
(49)
|
(67)
|
(16)
|
15
|
27
|
21
|
15
|
6
|
3
|
|
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)
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
89
N/A
|
100
+13%
|
103
+3%
|
80
-22%
|
55
-31%
|
46
-17%
|
(18)
N/A
|
(22)
-18%
|
40
N/A
|
44
+9%
|
39
-11%
|
22
-42%
|
2
-92%
|
4
+129%
|
19
+385%
|
17
-8%
|
16
-9%
|
17
+8%
|
17
+2%
|
19
+11%
|
3
-85%
|
1
-82%
|
7
+1 209%
|
15
+132%
|
90
+493%
|
84
-7%
|
18
-79%
|
12
-33%
|
(49)
N/A
|
(65)
-35%
|
(14)
+79%
|
15
N/A
|
27
+76%
|
21
-22%
|
15
-29%
|
6
-63%
|
3
-41%
|
|
EPS (Diluted) |
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.03
-25%
|
0.02
-33%
|
0.02
N/A
|
0
N/A
|
0
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.03
N/A
|
0.03
N/A
|
0.01
-67%
|
0
N/A
|
-0.02
N/A
|
-0.02
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|