Cathay Pacific Airways Ltd
OTC:CPCAF
Cathay Pacific Airways Ltd
OTC:CPCAF
Price:
1.22
USD
Market Closed
Market Cap:
$9B
Income Statement
Earnings Waterfall
Cathay Pacific Airways Ltd
Cathay Pacific Airways Ltd
Income Statement
Cathay Pacific Airways Ltd
Cathay Pacific Airways Ltd
Currency: HKD
| Dec-2001 | Jun-2002 | Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | 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 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
2 668
|
2 656
|
2 421
|
2 128
|
1 807
|
1 663
|
1 628
|
1 587
|
1 605
|
1 616
|
1 818
|
2 115
|
2 451
|
2 316
|
1 810
|
1 557
|
1 311
|
1 084
|
992
|
945
|
909
|
0
|
1 107
|
0
|
1 106
|
637
|
1 156
|
945
|
1 059
|
1 133
|
1 266
|
1 471
|
1 741
|
1 998
|
2 308
|
2 883
|
3 277
|
3 168
|
2 699
|
2 367
|
2 486
|
2 550
|
3 029
|
3 772
|
3 961
|
3 903
|
3 897
|
0
|
|
| Revenue |
30 436
N/A
|
30 104
-1%
|
33 090
+10%
|
29 854
-10%
|
29 578
-1%
|
36 962
+25%
|
39 065
+6%
|
46 986
+20%
|
50 909
+8%
|
54 111
+6%
|
60 783
+12%
|
68 328
+12%
|
75 358
+10%
|
83 117
+10%
|
86 578
+4%
|
75 094
-13%
|
66 978
-11%
|
77 394
+16%
|
89 524
+16%
|
94 978
+6%
|
98 406
+4%
|
100 476
+2%
|
99 376
-1%
|
147 960
+49%
|
100 484
-32%
|
102 740
+2%
|
105 991
+3%
|
105 539
0%
|
102 342
-3%
|
97 637
-5%
|
92 751
-5%
|
92 926
+0%
|
97 284
+5%
|
104 504
+7%
|
111 060
+6%
|
111 529
+0%
|
106 973
-4%
|
81 095
-24%
|
46 934
-42%
|
35 119
-25%
|
45 587
+30%
|
48 284
+6%
|
51 036
+6%
|
76 078
+49%
|
94 485
+24%
|
100 496
+6%
|
104 371
+4%
|
109 076
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(27 842)
|
(19 488)
|
(26 958)
|
(18 562)
|
(26 403)
|
(21 234)
|
(32 522)
|
(29 125)
|
(43 803)
|
(37 101)
|
(51 190)
|
(46 262)
|
(62 818)
|
(61 156)
|
(88 974)
|
(63 060)
|
(49 907)
|
(51 935)
|
(63 807)
|
(68 573)
|
(79 016)
|
(83 129)
|
(82 360)
|
(118 114)
|
(72 880)
|
(73 875)
|
(76 421)
|
(75 062)
|
(70 743)
|
(67 595)
|
(39 126)
|
(69 535)
|
(41 673)
|
(76 459)
|
(44 922)
|
(62 388)
|
(44 944)
|
(38 002)
|
(25 621)
|
(20 060)
|
(21 705)
|
(21 090)
|
(19 374)
|
(25 129)
|
(31 433)
|
(34 332)
|
(36 497)
|
(38 535)
|
|
| Gross Profit |
2 594
N/A
|
10 616
+309%
|
6 132
-42%
|
11 292
+84%
|
3 175
-72%
|
15 728
+395%
|
6 543
-58%
|
17 861
+173%
|
7 106
-60%
|
17 010
+139%
|
9 593
-44%
|
22 066
+130%
|
12 540
-43%
|
21 961
+75%
|
(2 396)
N/A
|
12 034
N/A
|
17 071
+42%
|
25 459
+49%
|
25 717
+1%
|
26 405
+3%
|
19 390
-27%
|
17 347
-11%
|
17 016
-2%
|
29 846
+75%
|
27 604
-8%
|
28 865
+5%
|
29 570
+2%
|
30 477
+3%
|
31 599
+4%
|
30 042
-5%
|
53 625
+79%
|
23 391
-56%
|
55 611
+138%
|
28 045
-50%
|
66 138
+136%
|
49 141
-26%
|
62 029
+26%
|
43 093
-31%
|
21 313
-51%
|
15 059
-29%
|
23 882
+59%
|
27 194
+14%
|
31 662
+16%
|
50 949
+61%
|
63 052
+24%
|
66 164
+5%
|
67 874
+3%
|
70 541
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 762)
|
(8 988)
|
(1 382)
|
(9 138)
|
(950)
|
(10 513)
|
(1 296)
|
(12 709)
|
(2 963)
|
(12 885)
|
(3 913)
|
(15 775)
|
(4 095)
|
(17 642)
|
(5 065)
|
(17 322)
|
(10 084)
|
(18 061)
|
(8 598)
|
(16 648)
|
(13 890)
|
(14 866)
|
(15 228)
|
(27 023)
|
(23 844)
|
(24 564)
|
(25 135)
|
(25 256)
|
(24 935)
|
(25 076)
|
(45 694)
|
(26 284)
|
(51 513)
|
(27 093)
|
(61 098)
|
(43 655)
|
(58 601)
|
(46 924)
|
(30 001)
|
(24 233)
|
(26 668)
|
(28 064)
|
(31 830)
|
(41 723)
|
(50 747)
|
(54 166)
|
(54 732)
|
(57 101)
|
|
| Selling, General & Administrative |
(539)
|
(7 921)
|
(501)
|
(8 481)
|
(400)
|
(8 843)
|
(529)
|
(9 698)
|
(555)
|
(9 734)
|
(668)
|
(11 805)
|
(860)
|
(13 552)
|
(851)
|
(12 867)
|
(571)
|
(13 972)
|
(736)
|
(7 868)
|
(791)
|
(781)
|
(777)
|
(9 595)
|
(17 802)
|
(18 284)
|
(18 900)
|
(19 373)
|
(19 788)
|
(20 253)
|
(20 470)
|
(20 397)
|
(20 643)
|
(20 811)
|
(21 073)
|
(21 376)
|
(21 052)
|
(19 164)
|
(15 932)
|
(12 946)
|
(11 298)
|
(10 609)
|
(10 646)
|
(12 201)
|
(14 785)
|
(15 943)
|
(16 840)
|
(18 452)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(405)
|
0
|
(807)
|
0
|
(793)
|
(862)
|
(932)
|
(998)
|
(1 039)
|
(1 060)
|
(1 088)
|
(9 081)
|
(1 110)
|
(9 395)
|
(5 232)
|
(9 402)
|
(9 814)
|
(10 311)
|
(11 200)
|
(1 926)
|
(2 076)
|
(2 116)
|
(2 210)
|
(2 310)
|
(2 390)
|
(2 457)
|
(2 616)
|
(2 795)
|
(2 847)
|
(2 851)
|
(2 819)
|
(2 991)
|
(3 014)
|
(2 720)
|
(2 503)
|
(2 381)
|
(2 404)
|
(2 544)
|
(2 628)
|
(2 578)
|
(2 529)
|
(2 709)
|
(2 854)
|
|
| Other Operating Expenses |
(1 223)
|
(1 067)
|
(881)
|
(657)
|
(550)
|
(1 265)
|
(767)
|
(2 204)
|
(2 408)
|
(2 358)
|
(2 383)
|
(3 038)
|
(2 237)
|
(3 051)
|
(3 154)
|
(3 367)
|
(432)
|
(2 979)
|
1 533
|
(3 548)
|
(3 697)
|
(4 271)
|
(4 140)
|
(6 228)
|
(4 116)
|
(4 204)
|
(4 119)
|
(3 673)
|
(2 837)
|
(2 433)
|
(22 767)
|
(3 271)
|
(28 075)
|
(3 435)
|
(37 174)
|
(19 460)
|
(34 558)
|
(24 746)
|
(11 349)
|
(8 784)
|
(12 989)
|
(15 051)
|
(18 640)
|
(26 894)
|
(33 384)
|
(35 694)
|
(35 183)
|
(35 795)
|
|
| Operating Income |
832
N/A
|
1 628
+96%
|
4 750
+192%
|
2 154
-55%
|
2 225
+3%
|
5 215
+134%
|
5 247
+1%
|
5 152
-2%
|
4 143
-20%
|
4 125
0%
|
5 680
+38%
|
6 291
+11%
|
8 445
+34%
|
4 319
-49%
|
(7 461)
N/A
|
(5 288)
+29%
|
6 987
N/A
|
7 398
+6%
|
17 119
+131%
|
9 757
-43%
|
5 500
-44%
|
2 923
-47%
|
1 788
-39%
|
2 823
+58%
|
3 760
+33%
|
4 301
+14%
|
4 435
+3%
|
5 221
+18%
|
6 664
+28%
|
4 966
-25%
|
7 931
+60%
|
(2 893)
N/A
|
4 098
N/A
|
952
-77%
|
5 040
+429%
|
5 486
+9%
|
3 428
-38%
|
(3 831)
N/A
|
(8 688)
-127%
|
(9 174)
-6%
|
(2 786)
+70%
|
(870)
+69%
|
(168)
+81%
|
9 226
N/A
|
12 305
+33%
|
11 998
-2%
|
13 142
+10%
|
13 440
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
69
|
(657)
|
(419)
|
(377)
|
(469)
|
(361)
|
(227)
|
(198)
|
(175)
|
(144)
|
(626)
|
(256)
|
(436)
|
447
|
(1 742)
|
(2 677)
|
586
|
2 124
|
1 609
|
1 891
|
973
|
988
|
243
|
(454)
|
(181)
|
102
|
(618)
|
712
|
801
|
665
|
(7 708)
|
391
|
(4 922)
|
589
|
(1 797)
|
(677)
|
(1 397)
|
(4 288)
|
(7 194)
|
(5 550)
|
(2 278)
|
(2 252)
|
(5 947)
|
(7 423)
|
(3 573)
|
(1 704)
|
(2 642)
|
(2 751)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(468)
|
(468)
|
0
|
(1 254)
|
1 837
|
(3 033)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
244
|
0
|
0
|
0
|
114
|
(2 351)
|
(6 439)
|
(4 877)
|
(993)
|
(90)
|
0
|
2 137
|
2 126
|
98
|
703
|
594
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 172)
|
0
|
0
|
0
|
0
|
(14)
|
(486)
|
(486)
|
0
|
(472)
|
232
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
901
N/A
|
971
+8%
|
4 331
+346%
|
1 777
-59%
|
1 756
-1%
|
4 854
+176%
|
5 020
+3%
|
4 954
-1%
|
3 968
-20%
|
3 981
+0%
|
5 054
+27%
|
6 035
+19%
|
8 009
+33%
|
4 298
-46%
|
(9 671)
N/A
|
(7 965)
+18%
|
5 147
N/A
|
11 359
+121%
|
15 695
+38%
|
11 648
-26%
|
6 473
-44%
|
3 897
-40%
|
1 545
-60%
|
1 883
+22%
|
3 579
+90%
|
3 931
+10%
|
4 049
+3%
|
5 933
+47%
|
7 465
+26%
|
5 631
-25%
|
223
-96%
|
(2 502)
N/A
|
(580)
+77%
|
1 541
N/A
|
3 243
+110%
|
4 809
+48%
|
2 145
-55%
|
(10 470)
N/A
|
(22 321)
-113%
|
(19 601)
+12%
|
(6 057)
+69%
|
(3 212)
+47%
|
(6 115)
-90%
|
3 940
N/A
|
10 858
+176%
|
10 392
-4%
|
11 203
+8%
|
11 283
+1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(202)
|
(180)
|
(328)
|
(420)
|
(409)
|
(465)
|
(504)
|
(503)
|
(500)
|
(509)
|
(782)
|
(855)
|
(799)
|
(403)
|
1 337
|
1 067
|
(283)
|
(486)
|
(1 462)
|
(1 445)
|
(803)
|
(415)
|
(417)
|
(590)
|
(675)
|
(698)
|
(599)
|
(847)
|
(1 157)
|
(950)
|
(497)
|
(176)
|
(308)
|
(603)
|
(466)
|
(610)
|
(454)
|
950
|
674
|
254
|
531
|
251
|
(507)
|
(1 295)
|
(1 068)
|
(1 257)
|
(1 315)
|
(1 357)
|
|
| Income from Continuing Operations |
699
|
791
|
4 003
|
1 357
|
1 347
|
4 389
|
4 516
|
4 451
|
3 468
|
3 472
|
4 272
|
5 180
|
7 210
|
3 895
|
(8 334)
|
(6 898)
|
4 864
|
10 873
|
14 233
|
10 203
|
5 670
|
3 596
|
1 128
|
1 293
|
2 904
|
3 233
|
3 450
|
5 086
|
6 308
|
4 681
|
(274)
|
(2 678)
|
(888)
|
938
|
2 777
|
4 199
|
1 691
|
(9 520)
|
(21 647)
|
(19 347)
|
(5 526)
|
(2 961)
|
(6 622)
|
2 645
|
9 790
|
9 135
|
9 888
|
9 926
|
|
| Income to Minority Interest |
(42)
|
(41)
|
(20)
|
(27)
|
(44)
|
(74)
|
(99)
|
(135)
|
(170)
|
(176)
|
(184)
|
(179)
|
(187)
|
(213)
|
(224)
|
(226)
|
170
|
(151)
|
185
|
(3)
|
169
|
186
|
212
|
71
|
(284)
|
(290)
|
(300)
|
(311)
|
(308)
|
(300)
|
(301)
|
(301)
|
(371)
|
(409)
|
(432)
|
(244)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
|
| Net Income (Common) |
657
N/A
|
750
+14%
|
3 983
+431%
|
1 330
-67%
|
1 303
-2%
|
4 315
+231%
|
4 417
+2%
|
4 316
-2%
|
3 298
-24%
|
3 296
0%
|
4 088
+24%
|
5 001
+22%
|
7 023
+40%
|
3 682
-48%
|
(8 558)
N/A
|
(7 124)
+17%
|
4 864
N/A
|
10 722
+120%
|
14 233
+33%
|
10 203
-28%
|
5 670
-44%
|
3 596
-37%
|
1 128
-69%
|
24
-98%
|
2 620
+10 817%
|
2 943
+12%
|
3 150
+7%
|
4 775
+52%
|
6 000
+26%
|
4 381
-27%
|
(575)
N/A
|
(2 979)
-418%
|
(1 259)
+58%
|
529
N/A
|
2 345
+343%
|
3 955
+69%
|
1 691
-57%
|
(9 521)
N/A
|
(21 876)
-130%
|
(19 869)
+9%
|
(6 123)
+69%
|
(3 564)
+42%
|
(7 237)
-103%
|
2 021
N/A
|
9 067
+349%
|
8 480
-6%
|
9 607
+13%
|
9 886
+3%
|
|
| EPS (Diluted) |
0.2
N/A
|
0.22
+10%
|
1.19
+441%
|
0.4
-66%
|
0.39
-3%
|
1.28
+228%
|
1.31
+2%
|
1.27
-3%
|
0.97
-24%
|
0.97
N/A
|
1.16
+20%
|
1.26
+9%
|
1.78
+41%
|
0.94
-47%
|
-2.18
N/A
|
-1.81
+17%
|
1.23
N/A
|
2.73
+122%
|
3.61
+32%
|
2.59
-28%
|
1.44
-44%
|
0.92
-36%
|
0.28
-70%
|
0
N/A
|
0.67
N/A
|
0.75
+12%
|
0.8
+7%
|
1.21
+51%
|
1.33
+10%
|
1.11
-17%
|
-0.13
N/A
|
-0.76
-485%
|
-0.28
+63%
|
0.12
N/A
|
0.52
+333%
|
0.88
+69%
|
0.37
-58%
|
-2.11
N/A
|
-4.24
-101%
|
-3.08
+27%
|
-0.95
+69%
|
-0.55
+42%
|
-1.12
-104%
|
0.27
N/A
|
1.22
+352%
|
1.14
-7%
|
1.3
+14%
|
1.47
+13%
|
|
Switch to:
Switch to:
See Also
Discover More
