Eva Precision Industrial Holdings Ltd
HKEX:838
Income Statement
Earnings Waterfall
Eva Precision Industrial Holdings Ltd
Revenue
|
6.2B
HKD
|
Cost of Revenue
|
-4.9B
HKD
|
Gross Profit
|
1.3B
HKD
|
Operating Expenses
|
-900.8m
HKD
|
Operating Income
|
390.8m
HKD
|
Other Expenses
|
-153.7m
HKD
|
Net Income
|
237.1m
HKD
|
Income Statement
Eva Precision Industrial Holdings Ltd
Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | 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 |
485
N/A
|
569
+17%
|
691
+21%
|
834
+21%
|
952
+14%
|
1 052
+10%
|
1 085
+3%
|
1 052
-3%
|
1 026
-2%
|
1 353
+32%
|
1 703
+26%
|
1 762
+3%
|
1 978
+12%
|
2 267
+15%
|
2 367
+4%
|
2 383
+1%
|
2 656
+11%
|
3 072
+16%
|
3 455
+12%
|
3 616
+5%
|
3 533
-2%
|
3 353
-5%
|
3 209
-4%
|
3 145
-2%
|
3 157
+0%
|
3 365
+7%
|
3 667
+9%
|
3 725
+2%
|
3 747
+1%
|
3 665
-2%
|
4 008
+9%
|
4 695
+17%
|
5 109
+9%
|
5 662
+11%
|
6 268
+11%
|
6 190
-1%
|
6 183
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(324)
|
(382)
|
(470)
|
(565)
|
(649)
|
(741)
|
(812)
|
(831)
|
(822)
|
(989)
|
(1 162)
|
(1 238)
|
(1 489)
|
(1 776)
|
(1 856)
|
(1 825)
|
(2 016)
|
(2 293)
|
(2 550)
|
(2 654)
|
(2 598)
|
(2 513)
|
(2 462)
|
(2 371)
|
(2 374)
|
(2 565)
|
(2 878)
|
(2 948)
|
(2 982)
|
(3 020)
|
(3 270)
|
(3 767)
|
(4 096)
|
(4 570)
|
(5 017)
|
(4 959)
|
(4 891)
|
|
Gross Profit |
161
N/A
|
187
+16%
|
221
+18%
|
269
+22%
|
303
+12%
|
311
+3%
|
273
-12%
|
221
-19%
|
204
-8%
|
364
+78%
|
542
+49%
|
524
-3%
|
489
-7%
|
491
+0%
|
511
+4%
|
558
+9%
|
640
+15%
|
779
+22%
|
905
+16%
|
962
+6%
|
935
-3%
|
840
-10%
|
748
-11%
|
773
+3%
|
783
+1%
|
800
+2%
|
789
-1%
|
776
-2%
|
765
-1%
|
645
-16%
|
738
+14%
|
928
+26%
|
1 013
+9%
|
1 092
+8%
|
1 251
+15%
|
1 231
-2%
|
1 292
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(62)
|
(77)
|
(92)
|
(111)
|
(130)
|
(153)
|
(164)
|
(151)
|
(155)
|
(177)
|
(185)
|
(208)
|
(244)
|
(314)
|
(407)
|
(476)
|
(564)
|
(585)
|
(560)
|
(603)
|
(658)
|
(678)
|
(635)
|
(611)
|
(597)
|
(641)
|
(645)
|
(627)
|
(629)
|
(611)
|
(658)
|
(738)
|
(786)
|
(830)
|
(958)
|
(895)
|
(901)
|
|
Selling, General & Administrative |
(62)
|
(78)
|
(92)
|
(111)
|
(131)
|
(154)
|
(164)
|
(151)
|
(155)
|
(180)
|
(185)
|
(205)
|
(259)
|
(330)
|
(415)
|
(483)
|
(572)
|
(551)
|
(482)
|
(554)
|
(582)
|
(570)
|
(554)
|
(533)
|
(524)
|
(591)
|
(600)
|
(637)
|
(618)
|
(645)
|
(618)
|
(780)
|
(727)
|
(858)
|
(884)
|
(942)
|
(987)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(44)
|
(86)
|
(88)
|
(88)
|
(89)
|
(85)
|
(39)
|
(86)
|
(82)
|
(74)
|
0
|
(60)
|
0
|
(82)
|
0
|
(94)
|
0
|
(101)
|
0
|
0
|
|
Other Operating Expenses |
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
3
|
0
|
(3)
|
15
|
17
|
8
|
7
|
7
|
10
|
8
|
39
|
12
|
(19)
|
4
|
(39)
|
14
|
31
|
29
|
9
|
49
|
34
|
42
|
42
|
35
|
28
|
26
|
46
|
86
|
|
Operating Income |
100
N/A
|
110
+10%
|
129
+17%
|
159
+23%
|
173
+9%
|
158
-9%
|
110
-31%
|
70
-36%
|
49
-31%
|
187
+284%
|
357
+90%
|
316
-11%
|
245
-23%
|
177
-28%
|
104
-41%
|
82
-21%
|
76
-8%
|
194
+157%
|
345
+78%
|
359
+4%
|
277
-23%
|
162
-42%
|
113
-30%
|
162
+44%
|
186
+15%
|
159
-15%
|
144
-9%
|
149
+3%
|
136
-9%
|
34
-75%
|
80
+136%
|
190
+137%
|
227
+19%
|
262
+15%
|
293
+12%
|
336
+15%
|
391
+16%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(7)
|
(6)
|
(9)
|
(9)
|
(6)
|
(6)
|
(8)
|
(10)
|
(10)
|
(6)
|
(5)
|
(6)
|
(5)
|
(10)
|
(20)
|
(14)
|
(8)
|
(16)
|
(16)
|
(31)
|
(40)
|
(28)
|
(32)
|
(28)
|
(20)
|
(28)
|
(41)
|
(54)
|
(56)
|
(63)
|
(55)
|
(20)
|
(19)
|
(20)
|
(48)
|
(56)
|
(87)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
0
|
0
|
2
|
2
|
4
|
3
|
2
|
(2)
|
(0)
|
(1)
|
(3)
|
(4)
|
(39)
|
(40)
|
(28)
|
(25)
|
(15)
|
(15)
|
0
|
|
Total Other Income |
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
93
N/A
|
104
+12%
|
120
+16%
|
150
+25%
|
167
+11%
|
152
-9%
|
102
-33%
|
61
-40%
|
39
-36%
|
181
+370%
|
352
+94%
|
310
-12%
|
239
-23%
|
167
-30%
|
84
-50%
|
68
-19%
|
72
+6%
|
182
+152%
|
329
+81%
|
328
0%
|
240
-27%
|
136
-43%
|
84
-38%
|
137
+63%
|
168
+23%
|
129
-23%
|
104
-20%
|
94
-9%
|
78
-18%
|
(33)
N/A
|
(13)
+60%
|
130
N/A
|
180
+39%
|
217
+20%
|
231
+7%
|
264
+15%
|
304
+15%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||
Tax Provision |
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(20)
|
(19)
|
(11)
|
(7)
|
(25)
|
(48)
|
(42)
|
(30)
|
(23)
|
(15)
|
(10)
|
(13)
|
(22)
|
(43)
|
(47)
|
(24)
|
(20)
|
(22)
|
(23)
|
(33)
|
(24)
|
(21)
|
(22)
|
(26)
|
(16)
|
(2)
|
(12)
|
(25)
|
(27)
|
(25)
|
(38)
|
(67)
|
|
Income from Continuing Operations |
83
|
93
|
109
|
138
|
154
|
132
|
83
|
50
|
32
|
157
|
303
|
269
|
210
|
144
|
70
|
58
|
59
|
160
|
287
|
281
|
215
|
117
|
62
|
114
|
135
|
104
|
83
|
72
|
52
|
(49)
|
(15)
|
118
|
155
|
190
|
206
|
226
|
237
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
1
|
3
|
1
|
(0)
|
(4)
|
(8)
|
(10)
|
(10)
|
(10)
|
(6)
|
(8)
|
(7)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
83
N/A
|
93
+11%
|
109
+17%
|
138
+27%
|
154
+12%
|
132
-14%
|
83
-38%
|
50
-39%
|
32
-37%
|
156
+396%
|
303
+94%
|
267
-12%
|
210
-21%
|
146
-30%
|
71
-52%
|
58
-19%
|
55
-4%
|
152
+175%
|
277
+82%
|
271
-2%
|
205
-24%
|
110
-46%
|
53
-52%
|
106
+98%
|
134
+26%
|
104
-22%
|
83
-21%
|
72
-13%
|
52
-28%
|
(49)
N/A
|
(15)
+69%
|
118
N/A
|
155
+31%
|
190
+22%
|
206
+8%
|
226
+10%
|
237
+5%
|
|
EPS (Diluted) |
0.09
N/A
|
0.09
N/A
|
0.09
N/A
|
0.1
+11%
|
0.11
+10%
|
0.09
-18%
|
0.05
-44%
|
0.03
-40%
|
0.02
-33%
|
0.11
+450%
|
0.2
+82%
|
0.16
-20%
|
0.13
-19%
|
0.09
-31%
|
0.04
-56%
|
0.04
N/A
|
0.04
N/A
|
0.09
+125%
|
0.16
+78%
|
0.15
-6%
|
0.11
-27%
|
0.06
-45%
|
0.03
-50%
|
0.06
+100%
|
0.07
+17%
|
0.06
-14%
|
0.05
-17%
|
0.04
-20%
|
0.03
-25%
|
-0.03
N/A
|
-0.01
+67%
|
0.07
N/A
|
0.09
+29%
|
0.11
+22%
|
0.12
+9%
|
0.13
+8%
|
0.14
+8%
|