Fortune Real Estate Investment Trust
HKEX:778
Income Statement
Earnings Waterfall
Fortune Real Estate Investment Trust
Revenue
|
1.8B
HKD
|
Cost of Revenue
|
-604.6m
HKD
|
Gross Profit
|
1.2B
HKD
|
Operating Expenses
|
-8.3m
HKD
|
Operating Income
|
1.2B
HKD
|
Other Expenses
|
-1.3B
HKD
|
Net Income
|
-154.9m
HKD
|
Income Statement
Fortune Real Estate Investment Trust
Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | 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 |
637
N/A
|
653
+2%
|
662
+1%
|
668
+1%
|
701
+5%
|
742
+6%
|
781
+5%
|
819
+5%
|
837
+2%
|
847
+1%
|
870
+3%
|
897
+3%
|
909
+1%
|
950
+4%
|
1 000
+5%
|
1 053
+5%
|
1 114
+6%
|
1 156
+4%
|
1 186
+3%
|
1 217
+3%
|
1 318
+8%
|
1 420
+8%
|
1 522
+7%
|
1 656
+9%
|
1 294
-22%
|
1 348
+4%
|
1 819
+35%
|
1 882
+3%
|
1 935
+3%
|
1 910
-1%
|
1 940
+2%
|
1 936
0%
|
1 960
+1%
|
1 937
-1%
|
1 844
-5%
|
1 796
-3%
|
1 806
+1%
|
1 769
-2%
|
1 764
0%
|
1 806
+2%
|
1 786
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(202)
|
(215)
|
(231)
|
(216)
|
(235)
|
(245)
|
(256)
|
(273)
|
(278)
|
(283)
|
(297)
|
(306)
|
(304)
|
(324)
|
(338)
|
(356)
|
(383)
|
(394)
|
(403)
|
(420)
|
(460)
|
(498)
|
(534)
|
(587)
|
(457)
|
(477)
|
(645)
|
(664)
|
(591)
|
(548)
|
(589)
|
(590)
|
(607)
|
(614)
|
(590)
|
(582)
|
(583)
|
(587)
|
(593)
|
(596)
|
(605)
|
|
Gross Profit |
435
N/A
|
438
+1%
|
431
-1%
|
452
+5%
|
466
+3%
|
497
+7%
|
525
+6%
|
546
+4%
|
560
+2%
|
564
+1%
|
573
+2%
|
591
+3%
|
606
+3%
|
626
+3%
|
662
+6%
|
696
+5%
|
730
+5%
|
762
+4%
|
782
+3%
|
796
+2%
|
858
+8%
|
922
+8%
|
988
+7%
|
1 068
+8%
|
837
-22%
|
871
+4%
|
1 174
+35%
|
1 218
+4%
|
1 344
+10%
|
1 362
+1%
|
1 351
-1%
|
1 346
0%
|
1 353
+1%
|
1 323
-2%
|
1 254
-5%
|
1 214
-3%
|
1 223
+1%
|
1 182
-3%
|
1 172
-1%
|
1 209
+3%
|
1 181
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5)
|
12
|
8
|
(10)
|
(5)
|
(40)
|
(46)
|
(51)
|
(59)
|
(28)
|
(77)
|
(74)
|
(23)
|
(42)
|
9
|
6
|
(31)
|
(12)
|
(13)
|
(24)
|
(107)
|
(112)
|
(124)
|
(15)
|
(26)
|
(21)
|
(32)
|
(42)
|
(17)
|
(18)
|
(18)
|
(21)
|
(24)
|
(21)
|
(14)
|
(14)
|
(14)
|
(9)
|
(6)
|
(7)
|
(8)
|
|
Selling, General & Administrative |
(18)
|
(1)
|
(6)
|
(12)
|
(6)
|
(40)
|
(46)
|
(51)
|
(60)
|
(29)
|
(79)
|
(77)
|
(25)
|
(45)
|
6
|
3
|
(33)
|
(15)
|
(15)
|
(26)
|
(110)
|
(115)
|
(127)
|
(15)
|
(53)
|
(47)
|
(58)
|
(42)
|
(17)
|
(18)
|
(18)
|
(21)
|
(24)
|
(21)
|
(14)
|
(14)
|
(14)
|
(9)
|
(6)
|
(7)
|
(8)
|
|
Other Operating Expenses |
13
|
14
|
14
|
2
|
1
|
1
|
0
|
1
|
1
|
2
|
2
|
3
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
4
|
0
|
27
|
26
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
430
N/A
|
450
+5%
|
439
-2%
|
442
+1%
|
461
+4%
|
457
-1%
|
479
+5%
|
496
+3%
|
501
+1%
|
536
+7%
|
496
-7%
|
516
+4%
|
583
+13%
|
585
+0%
|
671
+15%
|
702
+5%
|
700
0%
|
749
+7%
|
769
+3%
|
773
+0%
|
751
-3%
|
810
+8%
|
864
+7%
|
1 054
+22%
|
811
-23%
|
850
+5%
|
1 142
+34%
|
1 176
+3%
|
1 327
+13%
|
1 344
+1%
|
1 333
-1%
|
1 326
-1%
|
1 330
+0%
|
1 303
-2%
|
1 239
-5%
|
1 200
-3%
|
1 209
+1%
|
1 173
-3%
|
1 166
-1%
|
1 202
+3%
|
1 173
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1 231)
|
(1 221)
|
(941)
|
(938)
|
718
|
707
|
1 281
|
1 255
|
1 597
|
1 616
|
3 128
|
3 151
|
2 873
|
2 861
|
1 419
|
1 403
|
1 651
|
1 675
|
2 773
|
2 775
|
3 031
|
2 989
|
2 418
|
3 050
|
3 092
|
2 812
|
2 692
|
1 508
|
2 097
|
5 090
|
4 907
|
1 495
|
386
|
(2 884)
|
(4 205)
|
(1 697)
|
333
|
545
|
(370)
|
(523)
|
(1 157)
|
|
Non-Reccuring Items |
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
|
|
Total Other Income |
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
(2)
|
(52)
|
(51)
|
(51)
|
(2)
|
(3)
|
(10)
|
(28)
|
(22)
|
(20)
|
(19)
|
(21)
|
(22)
|
(21)
|
(20)
|
(19)
|
(20)
|
(21)
|
|
Pre-Tax Income |
(801)
N/A
|
(771)
+4%
|
(502)
+35%
|
(496)
+1%
|
1 179
N/A
|
1 163
-1%
|
1 761
+51%
|
1 751
-1%
|
2 097
+20%
|
2 152
+3%
|
3 624
+68%
|
3 667
+1%
|
3 456
-6%
|
3 446
0%
|
2 090
-39%
|
2 105
+1%
|
2 351
+12%
|
2 424
+3%
|
3 542
+46%
|
3 548
+0%
|
3 782
+7%
|
3 799
+0%
|
3 283
-14%
|
4 102
+25%
|
3 852
-6%
|
3 611
-6%
|
3 783
+5%
|
2 683
-29%
|
3 420
+27%
|
6 424
+88%
|
6 212
-3%
|
2 799
-55%
|
1 696
-39%
|
(1 600)
N/A
|
(2 987)
-87%
|
(519)
+83%
|
1 521
N/A
|
1 698
+12%
|
777
-54%
|
660
-15%
|
(4)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(54)
|
(55)
|
(63)
|
(63)
|
(66)
|
(71)
|
(75)
|
(77)
|
(78)
|
(79)
|
(80)
|
(87)
|
(92)
|
(97)
|
(106)
|
(108)
|
(112)
|
(117)
|
(121)
|
(124)
|
(133)
|
(144)
|
(155)
|
(171)
|
(135)
|
(141)
|
(190)
|
(196)
|
(219)
|
(222)
|
(221)
|
(221)
|
(219)
|
(212)
|
(206)
|
(202)
|
(204)
|
(196)
|
(275)
|
(267)
|
(151)
|
|
Income from Continuing Operations |
(855)
|
(826)
|
(565)
|
(560)
|
1 113
|
1 093
|
1 686
|
1 674
|
2 019
|
2 073
|
3 544
|
3 581
|
3 363
|
3 348
|
1 984
|
1 997
|
2 238
|
2 307
|
3 421
|
3 424
|
3 649
|
3 656
|
3 128
|
3 931
|
3 717
|
3 470
|
3 593
|
2 486
|
3 201
|
6 202
|
5 991
|
2 578
|
1 477
|
(1 812)
|
(3 193)
|
(721)
|
1 318
|
1 502
|
503
|
393
|
(155)
|
|
Net Income (Common) |
(855)
N/A
|
(826)
+3%
|
(565)
+32%
|
(560)
+1%
|
1 113
N/A
|
1 093
-2%
|
1 686
+54%
|
1 674
-1%
|
2 019
+21%
|
2 073
+3%
|
3 544
+71%
|
3 581
+1%
|
3 363
-6%
|
3 348
0%
|
1 984
-41%
|
1 997
+1%
|
2 238
+12%
|
2 307
+3%
|
3 421
+48%
|
3 424
+0%
|
3 649
+7%
|
3 656
+0%
|
3 128
-14%
|
3 931
+26%
|
3 717
-5%
|
3 470
-7%
|
3 593
+4%
|
2 486
-31%
|
3 201
+29%
|
6 202
+94%
|
5 991
-3%
|
2 578
-57%
|
1 477
-43%
|
(1 812)
N/A
|
(3 193)
-76%
|
(721)
+77%
|
1 318
N/A
|
1 502
+14%
|
503
-67%
|
393
-22%
|
(155)
N/A
|
|
EPS (Diluted) |
-0.84
N/A
|
-0.82
+2%
|
-0.56
+32%
|
-0.56
N/A
|
1.1
N/A
|
0.65
-41%
|
1.01
+55%
|
1
-1%
|
1.22
+22%
|
1.25
+2%
|
2.12
+70%
|
2.14
+1%
|
2
-7%
|
1.97
-2%
|
1.18
-40%
|
1.19
+1%
|
1.33
+12%
|
1.37
+3%
|
1.91
+39%
|
1.97
+3%
|
1.96
-1%
|
1.96
N/A
|
1.69
-14%
|
2.1
+24%
|
1.99
-5%
|
1.85
-7%
|
1.92
+4%
|
1.32
-31%
|
1.68
+27%
|
3.24
+93%
|
3.12
-4%
|
1.33
-57%
|
0.76
-43%
|
-0.93
N/A
|
-1.64
-76%
|
-0.37
+77%
|
0.67
N/A
|
0.76
+13%
|
0.25
-67%
|
0.2
-20%
|
-0.08
N/A
|