Boe Varitronix Ltd
HKEX:710
Boe Varitronix Ltd
HKEX:710
Price:
5.65 HKD
-0.53%
Market Closed
Updated:
May 7, 2024
Income Statement
Earnings Waterfall
Boe Varitronix Ltd
Boe Varitronix Ltd
|
Revenue
|
10.8B
HKD
|
|
Cost of Revenue
|
-8.8B
HKD
|
|
Gross Profit
|
2B
HKD
|
|
Operating Expenses
|
-1.4B
HKD
|
|
Operating Income
|
568.7m
HKD
|
|
Other Expenses
|
-93.5m
HKD
|
|
Net Income
|
475.3m
HKD
|
Income Statement
Boe Varitronix Ltd
Boe Varitronix Ltd
Currency: HKD
| 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 |
1 327
N/A
|
1 679
+27%
|
2 043
+22%
|
2 090
+2%
|
2 013
-4%
|
1 842
-8%
|
1 945
+6%
|
2 228
+15%
|
2 618
+18%
|
2 785
+6%
|
2 412
-13%
|
1 914
-21%
|
1 817
-5%
|
2 052
+13%
|
2 256
+10%
|
2 273
+1%
|
2 131
-6%
|
2 115
-1%
|
2 222
+5%
|
2 352
+6%
|
2 604
+11%
|
2 755
+6%
|
2 613
-5%
|
2 556
-2%
|
2 488
-3%
|
2 324
-7%
|
2 247
-3%
|
2 425
+8%
|
2 879
+19%
|
3 151
+9%
|
3 177
+1%
|
3 216
+1%
|
3 574
+11%
|
3 865
+8%
|
4 527
+17%
|
5 829
+29%
|
7 738
+33%
|
9 369
+21%
|
10 722
+14%
|
11 102
+4%
|
10 760
-3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(11)
|
24
|
42
|
4
|
(10)
|
38
|
55
|
41
|
55
|
15
|
(76)
|
40
|
9
|
(80)
|
27
|
29
|
26
|
(17)
|
(773)
|
(1 474)
|
(1 552)
|
(1 634)
|
(1 585)
|
(1 524)
|
(1 427)
|
(1 357)
|
(1 401)
|
(1 589)
|
(1 966)
|
(2 188)
|
(2 209)
|
(2 305)
|
(2 764)
|
(3 119)
|
(3 687)
|
(4 768)
|
(6 337)
|
(7 684)
|
(8 905)
|
(9 324)
|
(8 758)
|
|
| Gross Profit |
1 316
N/A
|
1 702
+29%
|
2 085
+22%
|
2 094
+0%
|
2 003
-4%
|
1 881
-6%
|
2 001
+6%
|
2 223
+11%
|
2 673
+20%
|
2 800
+5%
|
2 336
-17%
|
1 955
-16%
|
1 826
-7%
|
1 972
+8%
|
2 283
+16%
|
2 301
+1%
|
2 157
-6%
|
2 098
-3%
|
1 450
-31%
|
878
-39%
|
1 052
+20%
|
1 121
+7%
|
1 028
-8%
|
1 032
+0%
|
1 061
+3%
|
967
-9%
|
846
-12%
|
836
-1%
|
914
+9%
|
962
+5%
|
968
+1%
|
911
-6%
|
810
-11%
|
746
-8%
|
840
+13%
|
1 061
+26%
|
1 401
+32%
|
1 685
+20%
|
1 817
+8%
|
1 778
-2%
|
2 002
+13%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 119)
|
(1 471)
|
(1 836)
|
(1 845)
|
(1 859)
|
(2 032)
|
(1 801)
|
(2 037)
|
(2 388)
|
(2 543)
|
(2 346)
|
(2 081)
|
(1 822)
|
(1 921)
|
(2 103)
|
(2 039)
|
(1 971)
|
(1 953)
|
(1 298)
|
(660)
|
(704)
|
(782)
|
(793)
|
(803)
|
(823)
|
(791)
|
(755)
|
(803)
|
(916)
|
(963)
|
(965)
|
(910)
|
(808)
|
(752)
|
(771)
|
(911)
|
(1 081)
|
(1 213)
|
(1 220)
|
(1 241)
|
(1 433)
|
|
| Selling, General & Administrative |
(225)
|
(234)
|
(247)
|
(239)
|
(245)
|
(243)
|
(228)
|
(258)
|
(294)
|
(292)
|
(263)
|
(247)
|
(260)
|
(279)
|
(307)
|
(314)
|
(312)
|
(318)
|
(333)
|
(355)
|
(385)
|
(412)
|
(418)
|
(437)
|
(462)
|
(446)
|
(424)
|
(453)
|
(512)
|
(541)
|
(551)
|
(503)
|
(426)
|
(401)
|
(423)
|
(501)
|
(594)
|
(681)
|
(680)
|
(728)
|
(939)
|
|
| Depreciation & Amortization |
(82)
|
(81)
|
(84)
|
(85)
|
(74)
|
(72)
|
(81)
|
(80)
|
(84)
|
(86)
|
(84)
|
(83)
|
(87)
|
(101)
|
(95)
|
(89)
|
(95)
|
(86)
|
(87)
|
(87)
|
(84)
|
(100)
|
(108)
|
(105)
|
(103)
|
(102)
|
(90)
|
(89)
|
(100)
|
(101)
|
(107)
|
(123)
|
(137)
|
(140)
|
(147)
|
(154)
|
(163)
|
(164)
|
(171)
|
(170)
|
(202)
|
|
| Other Operating Expenses |
(811)
|
(1 157)
|
(1 505)
|
(1 521)
|
(1 541)
|
(1 718)
|
(1 492)
|
(1 699)
|
(2 010)
|
(2 165)
|
(1 999)
|
(1 750)
|
(1 475)
|
(1 542)
|
(1 701)
|
(1 637)
|
(1 564)
|
(1 549)
|
(879)
|
(218)
|
(235)
|
(270)
|
(268)
|
(261)
|
(258)
|
(243)
|
(242)
|
(261)
|
(304)
|
(320)
|
(308)
|
(283)
|
(245)
|
(211)
|
(201)
|
(256)
|
(323)
|
(368)
|
(368)
|
(343)
|
(292)
|
|
| Operating Income |
197
N/A
|
231
+17%
|
249
+8%
|
249
+0%
|
144
-42%
|
(152)
N/A
|
200
N/A
|
231
+16%
|
285
+24%
|
257
-10%
|
(10)
N/A
|
(126)
-1 126%
|
4
N/A
|
51
+1 311%
|
180
+254%
|
262
+46%
|
186
-29%
|
145
-22%
|
151
+5%
|
218
+44%
|
348
+59%
|
340
-2%
|
235
-31%
|
229
-2%
|
238
+4%
|
176
-26%
|
91
-48%
|
33
-64%
|
(2)
N/A
|
(0)
+83%
|
3
N/A
|
1
-52%
|
2
+32%
|
(6)
N/A
|
69
N/A
|
150
+116%
|
320
+114%
|
472
+48%
|
598
+27%
|
537
-10%
|
569
+6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(15)
|
(12)
|
(5)
|
(7)
|
(7)
|
(5)
|
(3)
|
(3)
|
(4)
|
(5)
|
(13)
|
22
|
55
|
64
|
85
|
41
|
(111)
|
(104)
|
29
|
38
|
25
|
13
|
48
|
165
|
39
|
(135)
|
(33)
|
40
|
23
|
20
|
23
|
17
|
27
|
33
|
(8)
|
(9)
|
32
|
57
|
56
|
63
|
(30)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(38)
|
(311)
|
0
|
0
|
0
|
0
|
35
|
50
|
15
|
(31)
|
(30)
|
2
|
2
|
120
|
79
|
11
|
11
|
(58)
|
(18)
|
0
|
49
|
49
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
7
|
4
|
(4)
|
(1)
|
4
|
4
|
2
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
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 |
183
N/A
|
220
+20%
|
244
+11%
|
205
-16%
|
(173)
N/A
|
(157)
+9%
|
197
N/A
|
228
+16%
|
282
+24%
|
287
+2%
|
27
-90%
|
(89)
N/A
|
28
N/A
|
85
+203%
|
267
+215%
|
305
+14%
|
195
-36%
|
120
-39%
|
191
+60%
|
266
+40%
|
315
+18%
|
335
+6%
|
282
-16%
|
442
+57%
|
325
-26%
|
41
-87%
|
58
+42%
|
73
+27%
|
20
-72%
|
20
-2%
|
26
+28%
|
18
-28%
|
28
+54%
|
27
-5%
|
68
+151%
|
144
+112%
|
349
+142%
|
528
+51%
|
658
+25%
|
604
-8%
|
540
-11%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(14)
|
(19)
|
(28)
|
(24)
|
(31)
|
(31)
|
(33)
|
(36)
|
(27)
|
(27)
|
(11)
|
(0)
|
(11)
|
(15)
|
(47)
|
(58)
|
(27)
|
(15)
|
(20)
|
(29)
|
(71)
|
(77)
|
(32)
|
(27)
|
(25)
|
(17)
|
(8)
|
(5)
|
2
|
0
|
(8)
|
(4)
|
(3)
|
(1)
|
(1)
|
(6)
|
(39)
|
(74)
|
(98)
|
(76)
|
(59)
|
|
| Income from Continuing Operations |
168
|
201
|
216
|
181
|
(204)
|
(188)
|
163
|
191
|
255
|
260
|
17
|
(90)
|
17
|
70
|
220
|
247
|
168
|
104
|
171
|
237
|
243
|
258
|
250
|
416
|
300
|
24
|
51
|
69
|
22
|
20
|
17
|
14
|
25
|
26
|
67
|
138
|
310
|
455
|
560
|
528
|
481
|
|
| Income to Minority Interest |
(17)
|
(20)
|
(23)
|
14
|
25
|
1
|
10
|
12
|
6
|
4
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
8
|
18
|
29
|
23
|
6
|
(6)
|
|
| Net Income (Common) |
151
N/A
|
180
+19%
|
193
+7%
|
195
+1%
|
(179)
N/A
|
(187)
-4%
|
173
N/A
|
203
+17%
|
260
+28%
|
264
+2%
|
15
-94%
|
(93)
N/A
|
(268)
-188%
|
(214)
+20%
|
211
N/A
|
239
+13%
|
168
-30%
|
104
-38%
|
171
+64%
|
237
+39%
|
243
+3%
|
258
+6%
|
250
-3%
|
416
+66%
|
301
-28%
|
25
-92%
|
51
+106%
|
69
+36%
|
22
-68%
|
20
-9%
|
17
-15%
|
14
-19%
|
25
+80%
|
26
+4%
|
69
+164%
|
146
+112%
|
328
+125%
|
484
+48%
|
582
+20%
|
534
-8%
|
475
-11%
|
|
| EPS (Diluted) |
0.49
N/A
|
0.58
+18%
|
0.62
+7%
|
0.62
N/A
|
-0.56
N/A
|
-0.59
-5%
|
0.54
N/A
|
0.63
+17%
|
0.8
+27%
|
0.81
+1%
|
0.04
-95%
|
-0.28
N/A
|
-0.82
-193%
|
-0.66
+20%
|
0.65
N/A
|
0.72
+11%
|
0.51
-29%
|
0.32
-37%
|
0.53
+66%
|
0.73
+38%
|
0.74
+1%
|
0.77
+4%
|
0.75
-3%
|
1.25
+67%
|
0.9
-28%
|
0.07
-92%
|
0.08
+14%
|
0.09
+13%
|
0.03
-67%
|
0.03
N/A
|
0.02
-33%
|
0.02
N/A
|
0.03
+50%
|
0.04
+33%
|
0.09
+125%
|
0.2
+122%
|
0.45
+125%
|
0.66
+47%
|
0.78
+18%
|
0.69
-12%
|
0.6
-13%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
