Automated Systems Holdings Ltd
HKEX:771
Income Statement
Earnings Waterfall
Automated Systems Holdings Ltd
Revenue
|
2.4B
HKD
|
Cost of Revenue
|
-2.1B
HKD
|
Gross Profit
|
246m
HKD
|
Operating Expenses
|
-153.8m
HKD
|
Operating Income
|
92.1m
HKD
|
Other Expenses
|
39.2m
HKD
|
Net Income
|
131.3m
HKD
|
Income Statement
Automated Systems Holdings Ltd
Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | 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 |
964
N/A
|
951
-1%
|
968
+2%
|
974
+1%
|
956
-2%
|
957
+0%
|
1 004
+5%
|
1 024
+2%
|
1 104
+8%
|
919
-17%
|
701
-24%
|
730
+4%
|
1 058
+45%
|
1 070
+1%
|
1 402
+31%
|
1 420
+1%
|
1 053
-26%
|
1 008
-4%
|
979
-3%
|
1 275
+30%
|
1 330
+4%
|
1 374
+3%
|
1 346
-2%
|
1 411
+5%
|
1 002
-29%
|
730
-27%
|
795
+9%
|
932
+17%
|
1 917
+106%
|
2 105
+10%
|
2 344
+11%
|
2 147
-8%
|
1 903
-11%
|
1 991
+5%
|
1 989
0%
|
2 063
+4%
|
2 050
-1%
|
2 059
+0%
|
2 215
+8%
|
2 364
+7%
|
2 360
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(587)
|
(581)
|
(596)
|
(595)
|
(638)
|
(634)
|
(671)
|
(689)
|
(672)
|
(658)
|
(627)
|
(649)
|
(942)
|
(930)
|
(1 223)
|
(1 243)
|
(925)
|
(885)
|
(857)
|
(1 116)
|
(1 172)
|
(1 211)
|
(1 176)
|
(1 229)
|
(873)
|
(650)
|
(701)
|
(783)
|
(1 573)
|
(1 679)
|
(1 852)
|
(1 780)
|
(1 693)
|
(1 784)
|
(1 732)
|
(1 792)
|
(1 818)
|
(1 816)
|
(1 942)
|
(2 095)
|
(2 114)
|
|
Gross Profit |
377
N/A
|
370
-2%
|
372
+1%
|
379
+2%
|
318
-16%
|
323
+1%
|
333
+3%
|
335
+1%
|
433
+29%
|
261
-40%
|
73
-72%
|
81
+10%
|
116
+43%
|
139
+20%
|
179
+28%
|
177
-1%
|
128
-28%
|
123
-4%
|
122
-1%
|
159
+30%
|
158
0%
|
163
+3%
|
170
+4%
|
182
+7%
|
129
-29%
|
80
-38%
|
93
+17%
|
150
+60%
|
344
+130%
|
427
+24%
|
493
+15%
|
367
-25%
|
210
-43%
|
207
-1%
|
257
+24%
|
271
+5%
|
231
-15%
|
243
+5%
|
273
+13%
|
269
-2%
|
246
-9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(346)
|
(328)
|
(333)
|
(340)
|
(276)
|
(281)
|
(289)
|
(289)
|
(370)
|
(205)
|
(34)
|
(41)
|
(42)
|
(67)
|
(94)
|
(99)
|
(92)
|
(92)
|
(93)
|
(118)
|
(113)
|
(115)
|
(115)
|
(122)
|
(95)
|
(62)
|
(71)
|
(111)
|
(251)
|
(286)
|
(327)
|
(248)
|
(145)
|
(144)
|
(128)
|
(126)
|
(146)
|
(149)
|
(148)
|
(152)
|
(154)
|
|
Selling, General & Administrative |
(363)
|
(345)
|
(341)
|
(347)
|
(282)
|
(288)
|
(298)
|
(301)
|
(386)
|
(216)
|
(45)
|
(50)
|
(76)
|
(95)
|
(124)
|
(127)
|
(97)
|
(96)
|
(97)
|
(124)
|
(117)
|
(120)
|
(120)
|
(127)
|
(98)
|
(64)
|
(72)
|
(111)
|
(253)
|
(290)
|
(331)
|
(251)
|
(139)
|
(150)
|
(121)
|
(131)
|
(141)
|
(152)
|
(143)
|
(157)
|
(167)
|
|
Depreciation & Amortization |
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
|
(11)
|
0
|
(12)
|
0
|
(9)
|
0
|
(9)
|
0
|
0
|
|
Other Operating Expenses |
17
|
16
|
9
|
7
|
5
|
7
|
9
|
12
|
17
|
11
|
11
|
9
|
34
|
29
|
30
|
28
|
4
|
4
|
5
|
6
|
5
|
5
|
5
|
5
|
3
|
2
|
2
|
1
|
2
|
4
|
4
|
3
|
6
|
6
|
5
|
4
|
4
|
3
|
4
|
5
|
13
|
|
Operating Income |
31
N/A
|
42
+33%
|
39
-6%
|
39
+1%
|
42
+6%
|
42
-1%
|
44
+5%
|
46
+6%
|
63
+36%
|
56
-11%
|
40
-30%
|
40
+1%
|
74
+87%
|
73
-2%
|
84
+16%
|
78
-7%
|
36
-54%
|
31
-12%
|
29
-7%
|
40
+38%
|
46
+13%
|
49
+6%
|
55
+13%
|
59
+9%
|
34
-43%
|
18
-48%
|
23
+28%
|
39
+73%
|
93
+139%
|
141
+51%
|
165
+17%
|
119
-28%
|
65
-45%
|
64
-3%
|
129
+103%
|
144
+11%
|
85
-41%
|
94
+11%
|
125
+34%
|
117
-7%
|
92
-21%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
2
|
(3)
|
(1)
|
0
|
(1)
|
3
|
2
|
1
|
2
|
8
|
8
|
8
|
14
|
8
|
5
|
4
|
(6)
|
(18)
|
(23)
|
(26)
|
(36)
|
(31)
|
(37)
|
(74)
|
(70)
|
(34)
|
(49)
|
(70)
|
(47)
|
(4)
|
|
Non-Reccuring Items |
(9)
|
(11)
|
(10)
|
(3)
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(5)
|
(5)
|
(12)
|
(12)
|
(0)
|
(1)
|
(2)
|
(115)
|
(21)
|
90
|
64
|
129
|
61
|
|
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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
22
N/A
|
30
+40%
|
29
-3%
|
36
+26%
|
40
+9%
|
41
+4%
|
43
+5%
|
46
+6%
|
59
+27%
|
57
-4%
|
40
-30%
|
42
+6%
|
72
+70%
|
71
0%
|
84
+18%
|
77
-8%
|
39
-50%
|
34
-13%
|
30
-10%
|
42
+39%
|
54
+28%
|
57
+6%
|
63
+11%
|
74
+17%
|
42
-43%
|
23
-45%
|
26
+15%
|
33
+24%
|
70
+113%
|
113
+62%
|
127
+13%
|
72
-44%
|
34
-52%
|
25
-26%
|
53
+112%
|
(41)
N/A
|
30
N/A
|
134
+349%
|
119
-11%
|
199
+67%
|
149
-25%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(2)
|
(2)
|
(6)
|
(6)
|
(7)
|
(8)
|
(10)
|
(11)
|
(5)
|
(6)
|
(8)
|
(10)
|
(13)
|
(10)
|
(7)
|
(6)
|
(7)
|
(9)
|
(10)
|
(11)
|
(11)
|
(15)
|
(10)
|
5
|
4
|
(15)
|
(33)
|
(42)
|
(43)
|
(27)
|
(15)
|
(27)
|
(28)
|
(17)
|
(26)
|
(26)
|
(18)
|
(17)
|
(18)
|
|
Income from Continuing Operations |
20
|
29
|
27
|
34
|
34
|
35
|
37
|
38
|
49
|
45
|
34
|
37
|
64
|
61
|
72
|
67
|
32
|
28
|
23
|
33
|
44
|
46
|
52
|
59
|
32
|
28
|
31
|
18
|
37
|
71
|
84
|
44
|
19
|
(2)
|
25
|
(58)
|
4
|
108
|
102
|
181
|
131
|
|
Income to Minority Interest |
(2)
|
(2)
|
(2)
|
(1)
|
(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) |
18
N/A
|
26
+44%
|
25
-3%
|
33
+31%
|
33
N/A
|
35
+5%
|
37
+6%
|
38
+3%
|
49
+27%
|
45
-6%
|
34
-25%
|
37
+7%
|
64
+75%
|
61
-5%
|
74
+21%
|
72
-3%
|
42
-42%
|
37
-12%
|
101
+174%
|
111
+10%
|
116
+5%
|
117
+1%
|
52
-56%
|
59
+14%
|
32
-46%
|
28
-13%
|
31
+11%
|
18
-41%
|
53
+191%
|
86
+64%
|
84
-2%
|
74
-12%
|
93
+26%
|
813
+772%
|
856
+5%
|
2
-100%
|
4
+75%
|
108
+2 518%
|
102
-6%
|
181
+79%
|
131
-28%
|
|
EPS (Diluted) |
0.04
N/A
|
0.06
+50%
|
0.06
N/A
|
0.08
+33%
|
0.08
N/A
|
0.08
N/A
|
0.08
N/A
|
0.08
N/A
|
0.1
+25%
|
0.09
-10%
|
0.07
-22%
|
0.08
+14%
|
0.14
+75%
|
0.13
-7%
|
0.15
+15%
|
0.14
-7%
|
0.09
-36%
|
0.06
-33%
|
0.21
+250%
|
0.21
N/A
|
0.24
+14%
|
0.24
N/A
|
0.11
-54%
|
0.13
+18%
|
0.07
-46%
|
0.06
-14%
|
0.07
+17%
|
0.03
-57%
|
0.05
+67%
|
0.08
+60%
|
0.09
+13%
|
0.09
N/A
|
0.11
+22%
|
0.98
+791%
|
1.03
+5%
|
0
N/A
|
0
N/A
|
0.13
N/A
|
0.12
-8%
|
0.22
+83%
|
0.16
-27%
|