Wong's International Holdings Ltd
HKEX:99
Income Statement
Earnings Waterfall
Wong's International Holdings Ltd
Revenue
|
3.2B
HKD
|
Cost of Revenue
|
-2.7B
HKD
|
Gross Profit
|
454.4m
HKD
|
Operating Expenses
|
-221.5m
HKD
|
Operating Income
|
232.9m
HKD
|
Other Expenses
|
-80.2m
HKD
|
Net Income
|
152.7m
HKD
|
Income Statement
Wong's International Holdings 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 |
2 522
N/A
|
2 671
+6%
|
2 764
+3%
|
3 327
+20%
|
3 714
+12%
|
3 510
-5%
|
3 364
-4%
|
3 299
-2%
|
3 276
-1%
|
2 767
-16%
|
2 409
-13%
|
2 990
+24%
|
3 944
+32%
|
4 177
+6%
|
3 917
-6%
|
3 661
-7%
|
3 343
-9%
|
3 412
+2%
|
3 718
+9%
|
3 903
+5%
|
4 124
+6%
|
4 141
+0%
|
3 801
-8%
|
3 523
-7%
|
3 529
+0%
|
3 702
+5%
|
3 818
+3%
|
3 972
+4%
|
4 014
+1%
|
4 062
+1%
|
3 781
-7%
|
3 219
-15%
|
3 225
+0%
|
3 343
+4%
|
3 257
-3%
|
3 259
+0%
|
3 467
+6%
|
3 588
+4%
|
3 186
-11%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 237)
|
(2 397)
|
(2 465)
|
(2 970)
|
(3 319)
|
(3 139)
|
(3 016)
|
(2 968)
|
(2 948)
|
(2 490)
|
(2 156)
|
(2 653)
|
(3 494)
|
(3 721)
|
(3 513)
|
(3 303)
|
(3 021)
|
(3 093)
|
(3 363)
|
(3 498)
|
(3 636)
|
(3 654)
|
(3 363)
|
(3 101)
|
(3 081)
|
(3 186)
|
(3 338)
|
(3 506)
|
(3 511)
|
(3 574)
|
(3 331)
|
(2 812)
|
(2 825)
|
(2 942)
|
(2 895)
|
(2 903)
|
(3 042)
|
(3 131)
|
(2 731)
|
|
Gross Profit |
285
N/A
|
274
-4%
|
299
+9%
|
358
+20%
|
395
+10%
|
371
-6%
|
348
-6%
|
331
-5%
|
329
-1%
|
277
-16%
|
253
-9%
|
338
+33%
|
450
+33%
|
457
+1%
|
404
-11%
|
358
-12%
|
322
-10%
|
318
-1%
|
355
+12%
|
405
+14%
|
488
+20%
|
487
0%
|
438
-10%
|
422
-4%
|
449
+6%
|
517
+15%
|
479
-7%
|
466
-3%
|
503
+8%
|
488
-3%
|
450
-8%
|
407
-10%
|
400
-2%
|
400
+0%
|
362
-10%
|
356
-2%
|
425
+19%
|
457
+8%
|
454
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(251)
|
(259)
|
(229)
|
(234)
|
(285)
|
(295)
|
(283)
|
(273)
|
(297)
|
(257)
|
(198)
|
(223)
|
(221)
|
(217)
|
(234)
|
(245)
|
(212)
|
(206)
|
(243)
|
(244)
|
(234)
|
(248)
|
(223)
|
(182)
|
(214)
|
(242)
|
(242)
|
(246)
|
(244)
|
(249)
|
(243)
|
(220)
|
(241)
|
(245)
|
(224)
|
(228)
|
(237)
|
(236)
|
(222)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
(5)
|
0
|
0
|
0
|
0
|
15
|
15
|
0
|
13
|
14
|
7
|
7
|
4
|
4
|
5
|
5
|
2
|
2
|
1
|
0
|
1
|
0
|
(1)
|
(1)
|
1
|
8
|
11
|
5
|
2
|
1
|
1
|
|
Depreciation & Amortization |
(92)
|
(102)
|
(74)
|
(61)
|
(72)
|
(76)
|
(75)
|
(76)
|
(79)
|
(71)
|
(60)
|
(57)
|
(54)
|
(48)
|
(43)
|
(39)
|
(39)
|
(39)
|
(40)
|
(41)
|
(36)
|
(39)
|
(43)
|
(39)
|
(41)
|
(44)
|
(46)
|
(52)
|
(55)
|
(60)
|
(69)
|
(70)
|
(71)
|
(75)
|
(76)
|
(73)
|
(72)
|
(71)
|
(66)
|
|
Other Operating Expenses |
(159)
|
(158)
|
(155)
|
(173)
|
(213)
|
(219)
|
(208)
|
(200)
|
(213)
|
(186)
|
(138)
|
(166)
|
(167)
|
(184)
|
(206)
|
(206)
|
(186)
|
(181)
|
(211)
|
(209)
|
(203)
|
(214)
|
(185)
|
(148)
|
(176)
|
(200)
|
(196)
|
(194)
|
(189)
|
(189)
|
(173)
|
(149)
|
(171)
|
(178)
|
(159)
|
(160)
|
(168)
|
(166)
|
(157)
|
|
Operating Income |
34
N/A
|
15
-56%
|
70
+369%
|
124
+77%
|
110
-11%
|
76
-31%
|
65
-15%
|
59
-9%
|
31
-47%
|
20
-37%
|
55
+176%
|
115
+110%
|
229
+99%
|
239
+5%
|
170
-29%
|
113
-34%
|
110
-2%
|
112
+2%
|
112
0%
|
162
+44%
|
254
+57%
|
239
-6%
|
215
-10%
|
241
+12%
|
234
-3%
|
274
+17%
|
237
-13%
|
221
-7%
|
259
+18%
|
239
-8%
|
207
-13%
|
187
-10%
|
159
-15%
|
155
-2%
|
137
-11%
|
127
-7%
|
187
+47%
|
221
+18%
|
233
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(5)
|
(7)
|
(18)
|
(23)
|
(23)
|
(17)
|
17
|
26
|
(6)
|
(5)
|
8
|
2
|
(2)
|
1
|
11
|
11
|
17
|
24
|
11
|
105
|
430
|
743
|
442
|
166
|
294
|
170
|
276
|
869
|
1 214
|
768
|
97
|
(739)
|
(895)
|
(251)
|
(13)
|
45
|
(151)
|
(178)
|
(27)
|
|
Non-Reccuring Items |
(5)
|
0
|
(1)
|
(5)
|
(9)
|
(5)
|
0
|
(0)
|
265
|
263
|
(4)
|
(1)
|
0
|
0
|
27
|
27
|
(4)
|
(9)
|
(24)
|
(31)
|
(14)
|
0
|
(14)
|
(24)
|
(10)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
17
|
119
|
104
|
(6)
|
|
Total Other Income |
11
|
13
|
(0)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
34
N/A
|
21
-38%
|
50
+136%
|
90
+78%
|
78
-13%
|
54
-31%
|
82
+52%
|
85
+3%
|
290
+243%
|
277
-4%
|
59
-79%
|
116
+97%
|
227
+95%
|
241
+6%
|
208
-14%
|
150
-28%
|
123
-18%
|
127
+3%
|
100
-21%
|
236
+137%
|
671
+184%
|
981
+46%
|
643
-34%
|
383
-40%
|
518
+35%
|
444
-14%
|
513
+16%
|
1 090
+112%
|
1 473
+35%
|
1 007
-32%
|
305
-70%
|
(552)
N/A
|
(736)
-33%
|
(95)
+87%
|
127
N/A
|
189
+49%
|
155
-18%
|
147
-5%
|
200
+36%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(6)
|
(5)
|
(19)
|
(22)
|
(16)
|
(16)
|
(11)
|
(13)
|
(0)
|
6
|
(7)
|
(15)
|
(30)
|
(35)
|
(31)
|
(21)
|
(24)
|
(28)
|
(20)
|
(34)
|
(54)
|
(47)
|
(45)
|
(50)
|
(50)
|
(50)
|
(33)
|
(33)
|
(51)
|
(45)
|
(38)
|
(42)
|
(26)
|
(26)
|
(37)
|
(32)
|
(42)
|
(41)
|
(47)
|
|
Income from Continuing Operations |
29
|
16
|
32
|
67
|
62
|
38
|
71
|
72
|
290
|
283
|
52
|
101
|
197
|
206
|
177
|
129
|
100
|
99
|
79
|
202
|
617
|
934
|
598
|
333
|
468
|
395
|
480
|
1 057
|
1 422
|
962
|
266
|
(593)
|
(762)
|
(121)
|
89
|
157
|
112
|
106
|
153
|
|
Income to Minority Interest |
0
|
0
|
0
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
29
N/A
|
16
-44%
|
32
+97%
|
69
+118%
|
62
-10%
|
36
-41%
|
71
+95%
|
72
+1%
|
290
+304%
|
283
-2%
|
52
-81%
|
101
+92%
|
197
+96%
|
206
+4%
|
177
-14%
|
130
-27%
|
100
-22%
|
101
+0%
|
78
-23%
|
200
+157%
|
617
+208%
|
934
+52%
|
598
-36%
|
333
-44%
|
468
+41%
|
395
-16%
|
480
+22%
|
1 057
+120%
|
1 422
+35%
|
962
-32%
|
266
-72%
|
(593)
N/A
|
(762)
-28%
|
(121)
+84%
|
89
N/A
|
157
+76%
|
112
-28%
|
106
-5%
|
153
+44%
|
|
EPS (Diluted) |
0.07
N/A
|
0.04
-43%
|
0.07
+75%
|
0.15
+114%
|
0.13
-13%
|
0.07
-46%
|
0.15
+114%
|
0.16
+7%
|
0.62
+288%
|
0.6
-3%
|
0.11
-82%
|
0.21
+91%
|
0.41
+95%
|
0.43
+5%
|
0.37
-14%
|
0.27
-27%
|
0.21
-22%
|
0.21
N/A
|
0.16
-24%
|
0.41
+156%
|
1.29
+215%
|
1.95
+51%
|
1.25
-36%
|
0.69
-45%
|
0.98
+42%
|
0.82
-16%
|
1
+22%
|
2.21
+121%
|
2.97
+34%
|
2.01
-32%
|
0.56
-72%
|
-1.24
N/A
|
-1.59
-28%
|
-0.25
+84%
|
0.19
N/A
|
0.33
+74%
|
0.23
-30%
|
0.22
-4%
|
0.32
+45%
|