Activation Group Holdings Ltd
HKEX:9919
Income Statement
Earnings Waterfall
Activation Group Holdings Ltd
Revenue
|
967.2m
CNY
|
Cost of Revenue
|
-669m
CNY
|
Gross Profit
|
298.2m
CNY
|
Operating Expenses
|
-133.4m
CNY
|
Operating Income
|
164.8m
CNY
|
Other Expenses
|
-56.8m
CNY
|
Net Income
|
108m
CNY
|
Income Statement
Activation Group Holdings Ltd
Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||
Revenue |
662
N/A
|
461
-30%
|
458
-1%
|
771
+68%
|
904
+17%
|
692
-23%
|
695
+0%
|
872
+26%
|
967
+11%
|
|
Gross Profit | ||||||||||
Cost of Revenue |
(464)
|
(324)
|
(326)
|
(560)
|
(637)
|
(478)
|
(493)
|
(618)
|
(669)
|
|
Gross Profit |
198
N/A
|
136
-31%
|
132
-3%
|
212
+61%
|
267
+26%
|
214
-20%
|
202
-5%
|
255
+26%
|
298
+17%
|
|
Operating Income | ||||||||||
Operating Expenses |
(127)
|
(117)
|
(93)
|
(97)
|
(121)
|
(128)
|
(147)
|
(142)
|
(133)
|
|
Selling, General & Administrative |
(140)
|
(132)
|
(96)
|
(97)
|
(124)
|
(136)
|
(156)
|
(152)
|
(140)
|
|
Depreciation & Amortization |
(4)
|
(5)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
|
Other Operating Expenses |
17
|
21
|
10
|
7
|
9
|
12
|
14
|
15
|
12
|
|
Operating Income |
71
N/A
|
20
-72%
|
38
+95%
|
114
+199%
|
147
+28%
|
86
-41%
|
55
-36%
|
113
+105%
|
165
+46%
|
|
Pre-Tax Income | ||||||||||
Interest Income Expense |
(6)
|
(5)
|
0
|
(0)
|
(3)
|
(2)
|
1
|
1
|
(0)
|
|
Non-Reccuring Items |
2
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
0
|
|
Pre-Tax Income |
67
N/A
|
14
-79%
|
39
+172%
|
114
+196%
|
145
+27%
|
84
-42%
|
56
-33%
|
114
+104%
|
165
+45%
|
|
Net Income | ||||||||||
Tax Provision |
(26)
|
(16)
|
(13)
|
(30)
|
(42)
|
(28)
|
(27)
|
(36)
|
(46)
|
|
Income from Continuing Operations |
41
|
(2)
|
25
|
84
|
103
|
56
|
28
|
78
|
118
|
|
Income to Minority Interest |
(11)
|
(5)
|
(2)
|
(5)
|
(10)
|
(7)
|
(5)
|
(8)
|
(10)
|
|
Net Income (Common) |
30
N/A
|
(7)
N/A
|
23
N/A
|
78
+234%
|
92
+18%
|
48
-48%
|
24
-51%
|
70
+197%
|
108
+54%
|
|
EPS (Diluted) |
0.05
N/A
|
0
N/A
|
0.03
N/A
|
0.1
+233%
|
0.13
+30%
|
0.07
-46%
|
0.03
-57%
|
0.09
+200%
|
0.15
+67%
|