Hua Lien International (Holding) Co Ltd
HKEX:969
Income Statement
Earnings Waterfall
Hua Lien International (Holding) Co Ltd
Revenue
|
142.3m
HKD
|
Cost of Revenue
|
-120.7m
HKD
|
Gross Profit
|
21.6m
HKD
|
Operating Expenses
|
-22.9m
HKD
|
Operating Income
|
-1.3m
HKD
|
Other Expenses
|
-39.9m
HKD
|
Net Income
|
-41.2m
HKD
|
Income Statement
Hua Lien International (Holding) Co Ltd
Dec-2004 | Jun-2005 | 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 |
861
N/A
|
859
0%
|
875
+2%
|
848
-3%
|
719
-15%
|
654
-9%
|
615
-6%
|
619
+1%
|
537
-13%
|
311
-42%
|
154
-50%
|
205
+33%
|
206
+0%
|
154
-25%
|
195
+27%
|
545
+180%
|
650
+19%
|
523
-20%
|
562
+7%
|
468
-17%
|
478
+2%
|
468
-2%
|
366
-22%
|
317
-13%
|
329
+4%
|
298
-9%
|
240
-19%
|
181
-25%
|
134
-26%
|
127
-5%
|
136
+6%
|
149
+10%
|
118
-20%
|
131
+10%
|
136
+4%
|
139
+2%
|
143
+3%
|
144
+1%
|
142
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(802)
|
(803)
|
(832)
|
(811)
|
(695)
|
(648)
|
(753)
|
(803)
|
(603)
|
(282)
|
(67)
|
(111)
|
(121)
|
(81)
|
(103)
|
(443)
|
(537)
|
(425)
|
(454)
|
(382)
|
(442)
|
(426)
|
(332)
|
(281)
|
(249)
|
(199)
|
(183)
|
(152)
|
(143)
|
(137)
|
(129)
|
(135)
|
(90)
|
(98)
|
(114)
|
(127)
|
(132)
|
(118)
|
(121)
|
|
Gross Profit |
60
N/A
|
55
-7%
|
43
-23%
|
37
-13%
|
24
-35%
|
6
-75%
|
(138)
N/A
|
(184)
-33%
|
(67)
+64%
|
29
N/A
|
87
+206%
|
94
+7%
|
85
-9%
|
72
-15%
|
92
+27%
|
102
+11%
|
113
+10%
|
98
-13%
|
108
+10%
|
86
-20%
|
37
-58%
|
41
+13%
|
34
-17%
|
37
+7%
|
79
+117%
|
99
+24%
|
57
-42%
|
30
-48%
|
(9)
N/A
|
(9)
-3%
|
6
N/A
|
14
+119%
|
28
+107%
|
33
+16%
|
22
-33%
|
12
-46%
|
11
-8%
|
26
+144%
|
22
-18%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(18)
|
(23)
|
(21)
|
(14)
|
(18)
|
(140)
|
(55)
|
(61)
|
(24)
|
(13)
|
(36)
|
(123)
|
(72)
|
(50)
|
(52)
|
(68)
|
(103)
|
(108)
|
(101)
|
(110)
|
(121)
|
(178)
|
(142)
|
(107)
|
(101)
|
(69)
|
(50)
|
(51)
|
(63)
|
(53)
|
(47)
|
(40)
|
(57)
|
(54)
|
2
|
3
|
(28)
|
(27)
|
(23)
|
|
Selling, General & Administrative |
(28)
|
(28)
|
(26)
|
(24)
|
(32)
|
(42)
|
(69)
|
(80)
|
(31)
|
(9)
|
(19)
|
(41)
|
(51)
|
(29)
|
(32)
|
(55)
|
(95)
|
(98)
|
(89)
|
(93)
|
(110)
|
(165)
|
(125)
|
(85)
|
(85)
|
(61)
|
(51)
|
(54)
|
(71)
|
(59)
|
(52)
|
(45)
|
(61)
|
(59)
|
(3)
|
(3)
|
(33)
|
(32)
|
(27)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(28)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(11)
|
(6)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
10
|
5
|
6
|
9
|
15
|
(99)
|
15
|
19
|
6
|
(4)
|
0
|
(54)
|
0
|
0
|
0
|
9
|
14
|
11
|
9
|
5
|
10
|
8
|
5
|
0
|
4
|
2
|
7
|
6
|
8
|
6
|
6
|
5
|
3
|
6
|
5
|
5
|
5
|
5
|
5
|
|
Operating Income |
41
N/A
|
33
-20%
|
22
-33%
|
23
+4%
|
6
-72%
|
(134)
N/A
|
(192)
-44%
|
(245)
-27%
|
(91)
+63%
|
15
N/A
|
51
+234%
|
(29)
N/A
|
13
N/A
|
23
+77%
|
40
+75%
|
34
-14%
|
10
-71%
|
(10)
N/A
|
7
N/A
|
(24)
N/A
|
(85)
-258%
|
(137)
-62%
|
(107)
+22%
|
(70)
+35%
|
(22)
+68%
|
29
N/A
|
7
-74%
|
(21)
N/A
|
(72)
-248%
|
(62)
+14%
|
(40)
+35%
|
(26)
+35%
|
(29)
-11%
|
(21)
+28%
|
24
N/A
|
14
-40%
|
(18)
N/A
|
(1)
+97%
|
(1)
-146%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(11)
|
(10)
|
(10)
|
(11)
|
(9)
|
(8)
|
(11)
|
(12)
|
(9)
|
(18)
|
(33)
|
(40)
|
(42)
|
(43)
|
(45)
|
(60)
|
(87)
|
(101)
|
(101)
|
(64)
|
(41)
|
(42)
|
(55)
|
(76)
|
(72)
|
(57)
|
(25)
|
(29)
|
(28)
|
(25)
|
(52)
|
(75)
|
(72)
|
(49)
|
(76)
|
(37)
|
(10)
|
(42)
|
(35)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(112)
|
0
|
(66)
|
(66)
|
(104)
|
(144)
|
(95)
|
0
|
0
|
0
|
0
|
32
|
60
|
(0)
|
(179)
|
(201)
|
(140)
|
(123)
|
(542)
|
(537)
|
(565)
|
(545)
|
(83)
|
(96)
|
7
|
2
|
(28)
|
(21)
|
(20)
|
(4)
|
(5)
|
(16)
|
(18)
|
(17)
|
(22)
|
|
Total Other Income |
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
30
N/A
|
22
-26%
|
12
-48%
|
12
+2%
|
(115)
N/A
|
(142)
-24%
|
(269)
-90%
|
(322)
-20%
|
(204)
+37%
|
(147)
+28%
|
(77)
+47%
|
(69)
+10%
|
(29)
+59%
|
(21)
+28%
|
(5)
+76%
|
6
N/A
|
(17)
N/A
|
(112)
-554%
|
(272)
-143%
|
(289)
-6%
|
(266)
+8%
|
(302)
-14%
|
(704)
-133%
|
(683)
+3%
|
(660)
+3%
|
(573)
+13%
|
(101)
+82%
|
(145)
-43%
|
(93)
+36%
|
(85)
+9%
|
(120)
-42%
|
(122)
-1%
|
(121)
+1%
|
(74)
+39%
|
(57)
+23%
|
(39)
+32%
|
(45)
-18%
|
(60)
-31%
|
(58)
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(6)
|
(5)
|
(3)
|
(4)
|
2
|
4
|
(19)
|
(20)
|
(10)
|
(11)
|
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
|
0
|
|
Income from Continuing Operations |
24
|
18
|
8
|
8
|
(113)
|
(137)
|
(288)
|
(342)
|
(214)
|
(157)
|
(77)
|
(69)
|
(29)
|
(21)
|
(5)
|
6
|
(17)
|
(112)
|
(272)
|
(289)
|
(266)
|
(302)
|
(704)
|
(683)
|
(660)
|
(573)
|
(101)
|
(145)
|
(93)
|
(85)
|
(120)
|
(122)
|
(121)
|
(74)
|
(57)
|
(39)
|
(45)
|
(60)
|
(58)
|
|
Income to Minority Interest |
(5)
|
(4)
|
(5)
|
(5)
|
39
|
42
|
(6)
|
(8)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
(6)
|
2
|
26
|
55
|
51
|
56
|
61
|
132
|
135
|
115
|
99
|
9
|
24
|
22
|
20
|
28
|
30
|
25
|
13
|
24
|
19
|
12
|
16
|
17
|
|
Net Income (Common) |
20
N/A
|
14
-30%
|
4
-74%
|
3
-14%
|
(73)
N/A
|
(95)
-30%
|
(294)
-208%
|
(350)
-19%
|
(218)
+38%
|
(231)
-6%
|
(179)
+22%
|
(32)
+82%
|
38
N/A
|
(21)
N/A
|
(5)
+76%
|
(0)
+94%
|
(15)
-4 833%
|
(86)
-481%
|
(217)
-152%
|
(239)
-10%
|
(210)
+12%
|
(241)
-15%
|
(572)
-137%
|
(548)
+4%
|
(545)
+1%
|
(474)
+13%
|
(92)
+81%
|
(121)
-32%
|
(71)
+42%
|
(64)
+9%
|
(92)
-43%
|
(92)
0%
|
(96)
-4%
|
(61)
+36%
|
(33)
+46%
|
(20)
+41%
|
(33)
-70%
|
(43)
-31%
|
(41)
+5%
|
|
EPS (Diluted) |
0.03
N/A
|
0.02
-33%
|
0
N/A
|
0
N/A
|
-0.11
N/A
|
-0.14
-27%
|
-0.37
-164%
|
-0.43
-16%
|
-0.26
+40%
|
-0.24
+8%
|
-0.13
+46%
|
-0.01
+92%
|
0.03
N/A
|
-0.02
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.04
-300%
|
-0.1
-150%
|
-0.11
-10%
|
-0.1
+9%
|
-0.11
-10%
|
-0.26
-136%
|
-0.25
+4%
|
-0.25
N/A
|
-0.21
+16%
|
-0.04
+81%
|
-0.06
-50%
|
-0.03
+50%
|
-0.03
N/A
|
-0.04
-33%
|
-0.04
N/A
|
-0.04
N/A
|
-0.03
+25%
|
-0.02
+33%
|
-0.01
+50%
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|