Smart City Development Holdings Ltd
HKEX:8268

Watchlist Manager
Smart City Development Holdings Ltd Logo
Smart City Development Holdings Ltd
HKEX:8268
Watchlist
Price: 0.325 HKD 8.33%
Market Cap: 93.6m HKD

Income Statement

Earnings Waterfall
Smart City Development Holdings Ltd

Revenue
400.9m HKD
Cost of Revenue
-375.1m HKD
Gross Profit
25.7m HKD
Operating Expenses
-51.5m HKD
Operating Income
-25.7m HKD
Other Expenses
-9.5m HKD
Net Income
-35.3m HKD

Income Statement
Smart City Development Holdings Ltd

Rotate your device to view
Income Statement
Currency: HKD
Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Mar-2024 Sep-2024 Mar-2025
Revenue
Interest Expense
0
0
0
0
0
0
3
0
0
0
3
0
0
0
4
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
Revenue
750
N/A
786
+5%
813
+3%
928
+14%
927
0%
971
+5%
918
-5%
887
-3%
905
+2%
761
-16%
792
+4%
740
-7%
678
-8%
679
+0%
646
-5%
566
-12%
566
+0%
621
+10%
628
+1%
579
-8%
508
-12%
430
-15%
618
+44%
613
-1%
597
-3%
547
-8%
325
-41%
320
-2%
302
-6%
309
+2%
324
+5%
350
+8%
376
+7%
435
+16%
637
+46%
401
-37%
Gross Profit
Cost of Revenue
(712)
(743)
(766)
(847)
(841)
(830)
(815)
(788)
(798)
(722)
(707)
(692)
(649)
(643)
(626)
(539)
(534)
(580)
(593)
(542)
(473)
(406)
(569)
(561)
(547)
(490)
(275)
(276)
(257)
(266)
(290)
(318)
(342)
(411)
(601)
(375)
Gross Profit
39
N/A
43
+11%
48
+10%
81
+71%
87
+7%
140
+62%
103
-27%
99
-4%
107
+9%
39
-64%
85
+120%
49
-43%
29
-40%
37
+25%
20
-46%
27
+38%
32
+19%
40
+25%
35
-13%
37
+6%
35
-6%
24
-29%
49
+100%
52
+7%
50
-4%
57
+13%
50
-12%
44
-12%
44
+1%
42
-5%
34
-20%
32
-4%
34
+5%
25
-28%
35
+44%
26
-27%
Operating Income
Operating Expenses
(38)
(30)
(35)
(32)
(31)
(34)
(32)
(35)
(37)
(60)
(57)
(56)
(54)
(37)
(40)
(46)
(49)
(43)
(35)
(34)
(33)
(32)
(42)
(41)
(38)
(40)
(36)
(37)
(41)
(43)
(43)
(44)
(46)
(43)
(64)
(51)
Selling, General & Administrative
(43)
(35)
(33)
(32)
(31)
(34)
(32)
(33)
(34)
(57)
(57)
(57)
(57)
(35)
(40)
(42)
(42)
(42)
(36)
(35)
(34)
(32)
(46)
(44)
(41)
(43)
(36)
(37)
(41)
(44)
(43)
(41)
(43)
(43)
(65)
(53)
Other Operating Expenses
4
5
(2)
1
1
0
0
(3)
(3)
(3)
1
1
3
(2)
0
(5)
(7)
(2)
1
1
1
0
3
3
3
3
0
0
0
1
1
(3)
(3)
1
1
1
Operating Income
1
N/A
13
+1 757%
12
-5%
50
+300%
55
+11%
106
+92%
71
-33%
63
-11%
70
+12%
(21)
N/A
29
N/A
(7)
N/A
(25)
-238%
(0)
+99%
(20)
-14 755%
(19)
+4%
(16)
+15%
(3)
+82%
(0)
+85%
3
N/A
1
-47%
(7)
N/A
7
N/A
11
+71%
12
+7%
17
+40%
14
-18%
7
-48%
4
-47%
(1)
N/A
(9)
-568%
(12)
-36%
(12)
+3%
(18)
-53%
(28)
-56%
(26)
+9%
Pre-Tax Income
Interest Income Expense
(1)
0
(1)
(1)
(2)
(2)
(2)
(2)
(2)
(4)
1
1
1
3
0
1
3
3
0
1
1
0
0
(0)
(0)
0
(1)
(0)
(0)
0
1
0
1
1
2
1
Non-Reccuring Items
0
0
(0)
0
0
0
0
0
0
0
(0)
0
0
0
(0)
0
(0)
0
(3)
(3)
(1)
0
2
(0)
2
0
3
3
1
1
(2)
1
1
(3)
(3)
(8)
Total Other Income
0
0
0
(1)
(1)
(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
0
0
Pre-Tax Income
0
N/A
13
+13 000%
12
-12%
49
+324%
54
+10%
104
+93%
69
-34%
61
-12%
68
+12%
(25)
N/A
30
N/A
(7)
N/A
(24)
-272%
3
N/A
(20)
N/A
(17)
+12%
(14)
+22%
0
N/A
(3)
N/A
1
N/A
1
+23%
(7)
N/A
9
N/A
11
+21%
14
+23%
17
+26%
16
-5%
10
-38%
4
-58%
0
-94%
(10)
N/A
(11)
-5%
(11)
0%
(20)
-88%
(29)
-44%
(33)
-15%
Net Income
Tax Provision
(2)
(3)
1
1
1
3
(2)
(2)
(3)
(3)
(1)
(1)
(0)
(1)
0
(0)
(1)
(1)
0
0
1
1
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(2)
Income from Continuing Operations
(2)
11
12
50
55
106
67
59
65
(28)
29
(7)
(24)
2
(20)
(17)
(14)
(1)
(2)
1
2
(5)
8
10
13
16
15
9
3
(1)
(11)
(11)
(11)
(20)
(29)
(35)
Income to Minority Interest
2
(1)
(1)
(3)
(4)
(2)
(1)
(1)
(0)
11
10
11
11
2
5
6
6
3
(1)
(1)
(0)
0
1
2
2
1
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
0
N/A
10
+4 900%
11
+9%
47
+334%
51
+9%
104
+102%
66
-37%
58
-12%
65
+12%
(17)
N/A
39
N/A
3
-92%
(13)
N/A
5
N/A
(15)
N/A
(11)
+24%
(9)
+23%
3
N/A
(3)
N/A
0
N/A
2
+322%
(5)
N/A
10
N/A
12
+21%
14
+21%
18
+21%
15
-12%
9
-42%
3
-66%
(1)
N/A
(11)
-1 064%
(11)
-5%
(11)
0%
(20)
-77%
(29)
-43%
(35)
-21%
EPS (Diluted)
-0.01
N/A
0
N/A
0.05
N/A
0.04
-20%
0.05
+25%
0.1
+100%
0.33
+230%
0.05
-85%
0.05
N/A
-0.02
N/A
0.18
N/A
-0.01
N/A
-0.02
-100%
-0.01
+50%
-0.07
-600%
-0.01
+86%
-0.01
N/A
0.02
N/A
-0.02
N/A
-0.01
+50%
0.01
N/A
-0.03
N/A
0.05
N/A
0.06
+20%
0.07
+17%
0.09
+29%
0.08
-11%
0.04
-50%
0.02
-50%
0
N/A
-0.05
N/A
-0.05
N/A
-0.05
N/A
-0.08
-60%
-0.12
-50%
-0.13
-8%