Fujikon Industrial Holdings Ltd
HKEX:927
Income Statement
Earnings Waterfall
Fujikon Industrial Holdings Ltd
Revenue
|
1B
HKD
|
Cost of Revenue
|
-824.8m
HKD
|
Gross Profit
|
221.2m
HKD
|
Operating Expenses
|
-140.8m
HKD
|
Operating Income
|
80.4m
HKD
|
Other Expenses
|
-33.4m
HKD
|
Net Income
|
47m
HKD
|
Income Statement
Fujikon Industrial Holdings Ltd
Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
602
N/A
|
817
+36%
|
932
+14%
|
935
+0%
|
1 089
+16%
|
1 348
+24%
|
1 679
+24%
|
1 769
+5%
|
1 616
-9%
|
1 571
-3%
|
1 265
-19%
|
929
-27%
|
913
-2%
|
1 033
+13%
|
1 224
+18%
|
1 313
+7%
|
1 306
-1%
|
1 491
+14%
|
1 606
+8%
|
1 568
-2%
|
1 525
-3%
|
1 393
-9%
|
1 264
-9%
|
1 117
-12%
|
1 160
+4%
|
1 179
+2%
|
1 155
-2%
|
1 237
+7%
|
1 226
-1%
|
1 340
+9%
|
1 412
+5%
|
1 474
+4%
|
1 250
-15%
|
947
-24%
|
891
-6%
|
800
-10%
|
878
+10%
|
997
+14%
|
1 085
+9%
|
1 046
-4%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(469)
|
(644)
|
(729)
|
(727)
|
(838)
|
(1 062)
|
(1 298)
|
(1 363)
|
(1 251)
|
(1 208)
|
(1 009)
|
(746)
|
(730)
|
(856)
|
(1 040)
|
(1 119)
|
(1 076)
|
(1 172)
|
(1 280)
|
(1 272)
|
(1 265)
|
(1 196)
|
(1 082)
|
(946)
|
(960)
|
(987)
|
(969)
|
(983)
|
(978)
|
(1 084)
|
(1 154)
|
(1 209)
|
(1 008)
|
(771)
|
(718)
|
(665)
|
(763)
|
(843)
|
(874)
|
(825)
|
|
Gross Profit |
133
N/A
|
172
+29%
|
203
+18%
|
208
+2%
|
251
+21%
|
286
+14%
|
381
+33%
|
406
+7%
|
366
-10%
|
363
-1%
|
256
-30%
|
183
-28%
|
184
+0%
|
177
-4%
|
184
+4%
|
194
+5%
|
230
+19%
|
320
+39%
|
325
+2%
|
297
-9%
|
260
-12%
|
197
-24%
|
182
-8%
|
171
-6%
|
200
+17%
|
192
-4%
|
187
-3%
|
254
+36%
|
248
-3%
|
256
+3%
|
258
+1%
|
265
+3%
|
242
-9%
|
176
-27%
|
173
-2%
|
134
-22%
|
115
-14%
|
155
+34%
|
210
+36%
|
221
+5%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(105)
|
(119)
|
(122)
|
(125)
|
(142)
|
(152)
|
(169)
|
(171)
|
(196)
|
(199)
|
(146)
|
(127)
|
(122)
|
(130)
|
(142)
|
(151)
|
(159)
|
(175)
|
(186)
|
(182)
|
(187)
|
(182)
|
(182)
|
(161)
|
(179)
|
(169)
|
(154)
|
(171)
|
(165)
|
(178)
|
(182)
|
(175)
|
(179)
|
(166)
|
(127)
|
(136)
|
(145)
|
(150)
|
(158)
|
(141)
|
|
Selling, General & Administrative |
(105)
|
(119)
|
(124)
|
(127)
|
(145)
|
(153)
|
(169)
|
(175)
|
(174)
|
(183)
|
(157)
|
(130)
|
(122)
|
(129)
|
(143)
|
(144)
|
(157)
|
(183)
|
(201)
|
(198)
|
(187)
|
(186)
|
(182)
|
(175)
|
(179)
|
(175)
|
(160)
|
(170)
|
(157)
|
(177)
|
(182)
|
(183)
|
(171)
|
(156)
|
(120)
|
(124)
|
(139)
|
(158)
|
(154)
|
(145)
|
|
Depreciation & Amortization |
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
|
(10)
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
(7)
|
0
|
(6)
|
0
|
(4)
|
0
|
|
Other Operating Expenses |
0
|
1
|
2
|
3
|
4
|
1
|
1
|
4
|
(21)
|
(16)
|
11
|
3
|
0
|
(0)
|
1
|
(7)
|
(2)
|
8
|
15
|
17
|
0
|
4
|
0
|
14
|
0
|
6
|
16
|
(1)
|
0
|
(1)
|
0
|
8
|
0
|
(10)
|
0
|
(12)
|
0
|
8
|
0
|
5
|
|
Operating Income |
28
N/A
|
54
+88%
|
82
+53%
|
84
+2%
|
110
+31%
|
135
+23%
|
212
+57%
|
236
+11%
|
170
-28%
|
165
-3%
|
110
-33%
|
56
-49%
|
62
+11%
|
47
-24%
|
42
-11%
|
43
+1%
|
72
+67%
|
145
+102%
|
139
-4%
|
115
-17%
|
73
-37%
|
15
-80%
|
0
-100%
|
10
+18 527%
|
21
+123%
|
23
+9%
|
32
+40%
|
83
+159%
|
82
-1%
|
79
-5%
|
76
-3%
|
90
+19%
|
64
-29%
|
11
-83%
|
46
+329%
|
(1)
N/A
|
(29)
-2 364%
|
5
N/A
|
52
+1 026%
|
80
+54%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
2
|
6
|
6
|
4
|
2
|
0
|
(0)
|
(0)
|
(1)
|
0
|
3
|
4
|
2
|
8
|
8
|
19
|
8
|
10
|
4
|
(2)
|
2
|
(13)
|
5
|
12
|
4
|
6
|
4
|
(17)
|
5
|
6
|
3
|
7
|
10
|
|
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
|
6
|
0
|
(1)
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
4
|
0
|
2
|
0
|
|
Total Other Income |
(0)
|
(1)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(0)
|
2
|
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 |
29
N/A
|
54
+84%
|
81
+50%
|
82
+1%
|
107
+31%
|
131
+22%
|
209
+59%
|
237
+14%
|
176
-26%
|
170
-3%
|
114
-33%
|
58
-49%
|
62
+7%
|
47
-24%
|
42
-11%
|
42
N/A
|
72
+72%
|
148
+107%
|
143
-4%
|
118
-17%
|
81
-31%
|
22
-72%
|
25
+11%
|
18
-29%
|
30
+73%
|
27
-13%
|
31
+17%
|
86
+175%
|
70
-19%
|
83
+20%
|
89
+6%
|
94
+6%
|
70
-26%
|
15
-79%
|
33
+123%
|
3
-90%
|
(19)
N/A
|
7
N/A
|
61
+744%
|
90
+47%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5)
|
(11)
|
(12)
|
(11)
|
(15)
|
(19)
|
(34)
|
(40)
|
(25)
|
(25)
|
(16)
|
(4)
|
(7)
|
(4)
|
(7)
|
(8)
|
(12)
|
(28)
|
(24)
|
(25)
|
(15)
|
2
|
(4)
|
(5)
|
(5)
|
(2)
|
(7)
|
(17)
|
(15)
|
(18)
|
(20)
|
(22)
|
(18)
|
(6)
|
(13)
|
(16)
|
(12)
|
(11)
|
(17)
|
(21)
|
|
Income from Continuing Operations |
24
|
42
|
69
|
71
|
93
|
112
|
175
|
197
|
151
|
146
|
98
|
55
|
55
|
43
|
35
|
34
|
60
|
121
|
119
|
94
|
66
|
24
|
20
|
13
|
25
|
25
|
24
|
68
|
54
|
65
|
69
|
72
|
52
|
8
|
20
|
(13)
|
(31)
|
(3)
|
44
|
69
|
|
Income to Minority Interest |
(2)
|
(2)
|
(2)
|
(4)
|
(7)
|
(12)
|
(16)
|
(15)
|
(13)
|
(16)
|
(7)
|
(0)
|
(4)
|
(4)
|
(5)
|
(7)
|
(3)
|
(4)
|
(5)
|
(2)
|
(4)
|
(9)
|
(8)
|
(10)
|
(14)
|
(14)
|
(22)
|
(29)
|
(24)
|
(22)
|
(28)
|
(35)
|
(23)
|
(9)
|
(10)
|
(5)
|
(6)
|
(15)
|
(19)
|
(22)
|
|
Net Income (Common) |
22
N/A
|
40
+83%
|
66
+66%
|
67
+1%
|
86
+28%
|
101
+18%
|
160
+58%
|
183
+14%
|
138
-24%
|
130
-6%
|
91
-30%
|
54
-40%
|
51
-6%
|
39
-24%
|
30
-22%
|
28
-8%
|
56
+104%
|
117
+107%
|
114
-2%
|
91
-20%
|
62
-32%
|
15
-75%
|
13
-18%
|
3
-75%
|
11
+263%
|
11
-4%
|
3
-74%
|
39
+1 320%
|
31
-22%
|
43
+41%
|
40
-6%
|
37
-8%
|
29
-22%
|
(0)
N/A
|
10
N/A
|
(18)
N/A
|
(37)
-108%
|
(18)
+52%
|
25
N/A
|
47
+91%
|
|
EPS (Diluted) |
0.06
N/A
|
0.11
+83%
|
0.18
+64%
|
0.18
N/A
|
0.23
+28%
|
0.26
+13%
|
0.41
+58%
|
0.47
+15%
|
0.35
-26%
|
0.33
-6%
|
0.23
-30%
|
0.14
-39%
|
0.13
-7%
|
0.09
-31%
|
0.07
-22%
|
0.07
N/A
|
0.14
+100%
|
0.28
+100%
|
0.27
-4%
|
0.21
-22%
|
0.14
-33%
|
0.04
-71%
|
0.03
-25%
|
0
N/A
|
0.03
N/A
|
0.02
-33%
|
0.01
-50%
|
0.1
+900%
|
0.07
-30%
|
0.1
+43%
|
0.1
N/A
|
0.09
-10%
|
0.07
-22%
|
0
N/A
|
0.02
N/A
|
-0.04
N/A
|
-0.09
-125%
|
-0.04
+56%
|
0.06
N/A
|
0.11
+83%
|