AGTech Holdings Ltd
HKEX:8279
Income Statement
Earnings Waterfall
AGTech Holdings Ltd
Revenue
|
596.4m
HKD
|
Cost of Revenue
|
-83.7m
HKD
|
Gross Profit
|
512.7m
HKD
|
Operating Expenses
|
-548m
HKD
|
Operating Income
|
-35.3m
HKD
|
Other Expenses
|
65.4m
HKD
|
Net Income
|
30.1m
HKD
|
Income Statement
AGTech Holdings Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | 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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
208
N/A
|
197
-6%
|
181
-8%
|
211
+17%
|
211
0%
|
234
+11%
|
243
+4%
|
266
+10%
|
302
+13%
|
273
-10%
|
277
+2%
|
274
-1%
|
251
-8%
|
247
-2%
|
229
-7%
|
276
+21%
|
302
+10%
|
305
+1%
|
310
+2%
|
258
-17%
|
169
-35%
|
171
+1%
|
155
-10%
|
157
+2%
|
175
+12%
|
169
-4%
|
171
+2%
|
163
-5%
|
162
-1%
|
169
+4%
|
196
+16%
|
200
+2%
|
253
+26%
|
268
+6%
|
309
+15%
|
356
+15%
|
351
-1%
|
486
+38%
|
513
+5%
|
551
+8%
|
596
+8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(117)
|
(117)
|
(107)
|
(130)
|
(141)
|
(162)
|
(177)
|
(208)
|
(232)
|
(211)
|
(214)
|
(205)
|
(178)
|
(170)
|
(146)
|
(148)
|
(81)
|
(75)
|
(71)
|
(43)
|
(58)
|
(62)
|
(51)
|
(50)
|
(58)
|
(59)
|
(61)
|
(52)
|
(45)
|
(47)
|
(63)
|
(71)
|
(120)
|
(124)
|
(125)
|
(123)
|
(63)
|
(70)
|
(63)
|
(64)
|
(84)
|
|
Gross Profit |
91
N/A
|
79
-13%
|
73
-8%
|
82
+11%
|
70
-15%
|
72
+4%
|
66
-9%
|
59
-11%
|
69
+18%
|
61
-11%
|
63
+3%
|
69
+9%
|
73
+6%
|
77
+5%
|
83
+8%
|
128
+54%
|
221
+73%
|
102
-54%
|
111
+9%
|
86
-22%
|
111
+28%
|
109
-2%
|
103
-5%
|
107
+3%
|
117
+10%
|
109
-7%
|
110
+1%
|
111
+0%
|
117
+5%
|
122
+4%
|
132
+9%
|
130
-2%
|
133
+3%
|
144
+8%
|
184
+28%
|
233
+27%
|
289
+24%
|
416
+44%
|
450
+8%
|
487
+8%
|
513
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(109)
|
(117)
|
(115)
|
(120)
|
(123)
|
(127)
|
(124)
|
(120)
|
(127)
|
(122)
|
(176)
|
(251)
|
(339)
|
(368)
|
(349)
|
(319)
|
(494)
|
(505)
|
(562)
|
(583)
|
(361)
|
(350)
|
(335)
|
(295)
|
(293)
|
(324)
|
(291)
|
(279)
|
(259)
|
(155)
|
(143)
|
(132)
|
(214)
|
(178)
|
(263)
|
(346)
|
(393)
|
(518)
|
(524)
|
(528)
|
(548)
|
|
Selling, General & Administrative |
(109)
|
(116)
|
(115)
|
(120)
|
(124)
|
(126)
|
(124)
|
(120)
|
(128)
|
(122)
|
(178)
|
(253)
|
(335)
|
(437)
|
(417)
|
(412)
|
(266)
|
(227)
|
(228)
|
(194)
|
(251)
|
(263)
|
(247)
|
(232)
|
(198)
|
(192)
|
(184)
|
(186)
|
(240)
|
(173)
|
(163)
|
(148)
|
(187)
|
(92)
|
(97)
|
(98)
|
(321)
|
(148)
|
(150)
|
(162)
|
(165)
|
|
Research & Development |
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
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(8)
|
(13)
|
(24)
|
(39)
|
(39)
|
(39)
|
(24)
|
(23)
|
(23)
|
(21)
|
(21)
|
(20)
|
(34)
|
(50)
|
(67)
|
(79)
|
(78)
|
(76)
|
(67)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
2
|
0
|
1
|
69
|
67
|
93
|
(224)
|
(278)
|
(333)
|
(388)
|
(107)
|
(83)
|
(80)
|
(50)
|
(71)
|
(93)
|
(67)
|
(54)
|
6
|
41
|
42
|
37
|
(6)
|
(66)
|
(132)
|
(199)
|
(6)
|
(291)
|
(296)
|
(290)
|
(316)
|
|
Operating Income |
(18)
N/A
|
(38)
-111%
|
(42)
-12%
|
(39)
+8%
|
(53)
-37%
|
(55)
-3%
|
(59)
-8%
|
(62)
-5%
|
(57)
+7%
|
(61)
-6%
|
(113)
-85%
|
(182)
-61%
|
(265)
-46%
|
(291)
-10%
|
(267)
+8%
|
(191)
+28%
|
(273)
-43%
|
(275)
-1%
|
(323)
-17%
|
(369)
-14%
|
(250)
+32%
|
(240)
+4%
|
(232)
+4%
|
(187)
+19%
|
(175)
+7%
|
(215)
-22%
|
(180)
+16%
|
(168)
+7%
|
(143)
+15%
|
(33)
+77%
|
(11)
+67%
|
(2)
+79%
|
(80)
-3 435%
|
(35)
+57%
|
(79)
-129%
|
(113)
-43%
|
(104)
+8%
|
(102)
+3%
|
(74)
+27%
|
(40)
+45%
|
(35)
+12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
2
|
3
|
3
|
2
|
6
|
8
|
7
|
4
|
6
|
2
|
2
|
(4)
|
(3)
|
13
|
(9)
|
24
|
10
|
5
|
9
|
3
|
11
|
10
|
(1)
|
(27)
|
(7)
|
(3)
|
(24)
|
(27)
|
(33)
|
(33)
|
4
|
12
|
(5)
|
(28)
|
(30)
|
(21)
|
27
|
59
|
66
|
63
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
79
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(60)
|
(84)
|
(75)
|
(105)
|
(136)
|
(130)
|
(103)
|
(107)
|
(227)
|
(201)
|
(145)
|
(43)
|
528
|
413
|
187
|
122
|
(110)
|
310
|
554
|
708
|
571
|
311
|
271
|
203
|
93
|
119
|
84
|
5
|
0
|
(9)
|
3
|
(1)
|
0
|
(0)
|
0
|
(2)
|
(4)
|
(5)
|
(6)
|
(4)
|
(2)
|
|
Pre-Tax Income |
(76)
N/A
|
(120)
-57%
|
(114)
+5%
|
(141)
-23%
|
(187)
-33%
|
(179)
+4%
|
(155)
+13%
|
(161)
-4%
|
(280)
-74%
|
(256)
+9%
|
(257)
0%
|
(224)
+13%
|
338
N/A
|
120
-65%
|
(66)
N/A
|
(79)
-19%
|
(359)
-357%
|
45
N/A
|
236
+422%
|
348
+48%
|
324
-7%
|
82
-75%
|
49
-40%
|
14
-72%
|
(109)
N/A
|
(103)
+6%
|
(99)
+3%
|
(187)
-88%
|
(101)
+46%
|
(76)
+24%
|
(42)
+45%
|
0
N/A
|
(67)
N/A
|
(39)
+41%
|
(107)
-172%
|
(145)
-35%
|
(129)
+11%
|
(80)
+38%
|
(21)
+74%
|
22
N/A
|
26
+18%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(8)
|
(7)
|
(4)
|
(4)
|
(1)
|
(0)
|
(2)
|
(0)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(7)
|
(12)
|
(12)
|
(11)
|
(11)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(5)
|
(8)
|
(10)
|
(9)
|
(7)
|
(2)
|
1
|
4
|
4
|
3
|
4
|
(2)
|
(3)
|
(3)
|
(2)
|
3
|
|
Income from Continuing Operations |
(84)
|
(127)
|
(118)
|
(144)
|
(187)
|
(179)
|
(156)
|
(162)
|
(283)
|
(260)
|
(261)
|
(227)
|
333
|
114
|
(71)
|
(86)
|
(370)
|
33
|
224
|
336
|
317
|
75
|
44
|
10
|
(114)
|
(107)
|
(107)
|
(197)
|
(109)
|
(84)
|
(43)
|
1
|
(63)
|
(35)
|
(104)
|
(141)
|
(131)
|
(83)
|
(23)
|
20
|
29
|
|
Income to Minority Interest |
1
|
2
|
(1)
|
(2)
|
(2)
|
(2)
|
1
|
3
|
3
|
3
|
2
|
2
|
0
|
(1)
|
(0)
|
1
|
5
|
7
|
7
|
3
|
(2)
|
(5)
|
(8)
|
(7)
|
(10)
|
(11)
|
(15)
|
(19)
|
(12)
|
(9)
|
(4)
|
1
|
(1)
|
(1)
|
(1)
|
5
|
4
|
4
|
6
|
1
|
1
|
|
Net Income (Common) |
(83)
N/A
|
(125)
-51%
|
(119)
+5%
|
(147)
-23%
|
(189)
-29%
|
(181)
+5%
|
(155)
+14%
|
(159)
-3%
|
(280)
-76%
|
(257)
+8%
|
(259)
-1%
|
(226)
+13%
|
333
N/A
|
114
-66%
|
(71)
N/A
|
(84)
-19%
|
(366)
-333%
|
41
N/A
|
232
+470%
|
340
+47%
|
315
-7%
|
70
-78%
|
36
-49%
|
3
-93%
|
(124)
N/A
|
(118)
+5%
|
(122)
-3%
|
(216)
-77%
|
(121)
+44%
|
(93)
+23%
|
(48)
+49%
|
2
N/A
|
(64)
N/A
|
(37)
+42%
|
(105)
-187%
|
(137)
-30%
|
(127)
+7%
|
(79)
+38%
|
(17)
+78%
|
21
N/A
|
30
+41%
|
|
EPS (Diluted) |
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.04
N/A
|
-0.03
+25%
|
-0.03
N/A
|
-0.06
-100%
|
-0.05
+17%
|
-0.02
+60%
|
-0.04
-100%
|
0.05
N/A
|
0.01
-80%
|
0
N/A
|
0
N/A
|
-0.03
N/A
|
0
N/A
|
0.02
N/A
|
0.01
-50%
|
0.03
+200%
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|