Gameone Holdings Ltd
HKEX:8282
Income Statement
Earnings Waterfall
Gameone Holdings Ltd
Revenue
|
108.8m
HKD
|
Cost of Revenue
|
-94.7m
HKD
|
Gross Profit
|
14.1m
HKD
|
Operating Expenses
|
-41.3m
HKD
|
Operating Income
|
-27.2m
HKD
|
Other Expenses
|
-5.2m
HKD
|
Net Income
|
-32.5m
HKD
|
Income Statement
Gameone Holdings Ltd
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 |
91
N/A
|
89
-2%
|
80
-10%
|
70
-12%
|
60
-15%
|
52
-13%
|
51
-1%
|
50
-2%
|
51
+0%
|
76
+50%
|
84
+12%
|
91
+8%
|
101
+10%
|
91
-9%
|
91
0%
|
102
+12%
|
129
+26%
|
120
-7%
|
109
-10%
|
|
Gross Profit | ||||||||||||||||||||
Cost of Revenue |
(66)
|
(64)
|
(57)
|
(52)
|
(47)
|
(43)
|
(41)
|
(38)
|
(38)
|
(47)
|
(52)
|
(53)
|
(56)
|
(61)
|
(68)
|
(82)
|
(108)
|
(100)
|
(95)
|
|
Gross Profit |
24
N/A
|
25
+4%
|
23
-9%
|
18
-21%
|
13
-27%
|
9
-31%
|
11
+16%
|
12
+13%
|
13
+7%
|
29
+122%
|
33
+14%
|
39
+18%
|
45
+16%
|
30
-33%
|
23
-22%
|
20
-16%
|
20
+3%
|
21
+2%
|
14
-32%
|
|
Operating Income | ||||||||||||||||||||
Operating Expenses |
(44)
|
(42)
|
(24)
|
(23)
|
(20)
|
(18)
|
(22)
|
(22)
|
(23)
|
(36)
|
(33)
|
(36)
|
(41)
|
(36)
|
(37)
|
(36)
|
(42)
|
(43)
|
(41)
|
|
Selling, General & Administrative |
(34)
|
(31)
|
(25)
|
(25)
|
(22)
|
(20)
|
(20)
|
(23)
|
(24)
|
(35)
|
(32)
|
(36)
|
(41)
|
(37)
|
(36)
|
(38)
|
(44)
|
(44)
|
(45)
|
|
Depreciation & Amortization |
(0)
|
0
|
(2)
|
(0)
|
(0)
|
0
|
(2)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
0
|
(2)
|
(0)
|
(0)
|
0
|
(1)
|
|
Other Operating Expenses |
(10)
|
(10)
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
(1)
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
5
|
|
Operating Income |
(20)
N/A
|
(16)
+18%
|
(1)
+93%
|
(5)
-288%
|
(7)
-47%
|
(9)
-35%
|
(11)
-20%
|
(10)
+13%
|
(10)
-6%
|
(7)
+32%
|
0
N/A
|
3
+1 835%
|
4
+28%
|
(6)
N/A
|
(13)
-135%
|
(16)
-23%
|
(21)
-34%
|
(22)
-2%
|
(27)
-25%
|
|
Pre-Tax Income | ||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
2
|
2
|
2
|
2
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
(1)
|
0
|
0
|
2
|
1
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(6)
|
|
Pre-Tax Income |
(20)
N/A
|
(16)
+19%
|
(2)
+88%
|
(4)
-122%
|
(6)
-48%
|
(7)
-8%
|
(10)
-44%
|
(10)
+6%
|
(10)
-7%
|
(6)
+38%
|
1
N/A
|
3
+458%
|
5
+51%
|
(6)
N/A
|
(11)
-99%
|
(14)
-26%
|
(19)
-38%
|
(20)
-2%
|
(33)
-69%
|
|
Net Income | ||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(20)
|
(16)
|
(2)
|
(4)
|
(6)
|
(7)
|
(10)
|
(10)
|
(10)
|
(6)
|
1
|
3
|
5
|
(6)
|
(11)
|
(14)
|
(19)
|
(20)
|
(33)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(20)
N/A
|
(16)
+19%
|
(2)
+88%
|
(4)
-129%
|
(6)
-51%
|
(7)
-8%
|
(10)
-44%
|
(10)
+6%
|
(10)
-7%
|
(6)
+38%
|
1
N/A
|
3
+458%
|
5
+51%
|
(6)
N/A
|
(11)
-99%
|
(14)
-26%
|
(19)
-38%
|
(20)
-2%
|
(32)
-66%
|
|
EPS (Diluted) |
-0.12
N/A
|
-0.1
+17%
|
-0.01
+90%
|
-0.03
-200%
|
-0.04
-33%
|
-0.04
N/A
|
-0.55
-1 275%
|
-0.06
+89%
|
-0.06
N/A
|
-0.04
+33%
|
0.03
N/A
|
0.02
-33%
|
0.03
+50%
|
-0.04
N/A
|
-0.48
-1 100%
|
-0.54
-13%
|
-0.74
-37%
|
-0.75
-1%
|
-1.28
-71%
|