HKBN Ltd
OTC:HKBNF
HKBN Ltd
OTC:HKBNF
Price:
0.401
USD
Market Cap:
$526m
Income Statement
Earnings Waterfall
HKBN Ltd
HKBN Ltd
Income Statement
HKBN Ltd
HKBN Ltd
Currency: HKD
| Aug-2017 | Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | Feb-2024 | Aug-2024 | Feb-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
175
|
109
|
169
|
171
|
238
|
417
|
481
|
405
|
312
|
284
|
325
|
518
|
706
|
804
|
859
|
826
|
0
|
|
| Revenue |
3 232
N/A
|
3 566
+10%
|
3 949
+11%
|
4 299
+9%
|
5 108
+19%
|
7 346
+44%
|
9 453
+29%
|
11 225
+19%
|
11 464
+2%
|
12 037
+5%
|
11 626
-3%
|
11 530
-1%
|
11 692
+1%
|
10 794
-8%
|
10 651
-1%
|
10 576
-1%
|
11 129
+5%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(710)
|
(952)
|
(1 247)
|
(1 535)
|
(1 834)
|
(3 227)
|
(4 926)
|
(6 626)
|
(6 951)
|
(7 524)
|
(7 156)
|
(7 229)
|
(7 525)
|
(6 724)
|
(6 662)
|
(6 609)
|
(7 086)
|
|
| Gross Profit |
2 522
N/A
|
2 614
+4%
|
2 702
+3%
|
2 764
+2%
|
3 274
+18%
|
4 119
+26%
|
4 527
+10%
|
4 599
+2%
|
4 513
-2%
|
4 513
+0%
|
4 470
-1%
|
4 301
-4%
|
4 167
-3%
|
4 070
-2%
|
3 989
-2%
|
3 967
-1%
|
4 043
+2%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(2 028)
|
(2 005)
|
(2 077)
|
(2 120)
|
(2 627)
|
(3 441)
|
(3 902)
|
(3 914)
|
(3 653)
|
(3 599)
|
(3 498)
|
(3 421)
|
(3 440)
|
(3 324)
|
(3 121)
|
(3 033)
|
(3 117)
|
|
| Selling, General & Administrative |
(1 109)
|
(612)
|
(1 135)
|
(806)
|
(1 119)
|
(1 376)
|
(1 546)
|
(1 547)
|
(1 433)
|
(1 442)
|
(1 345)
|
(1 283)
|
(1 346)
|
(1 298)
|
(1 150)
|
(1 063)
|
(1 078)
|
|
| Depreciation & Amortization |
(578)
|
(595)
|
(547)
|
(518)
|
(811)
|
(1 278)
|
(1 516)
|
(1 491)
|
(1 410)
|
(1 353)
|
(1 332)
|
(1 333)
|
(1 284)
|
(1 232)
|
(1 206)
|
(1 186)
|
(1 173)
|
|
| Other Operating Expenses |
(341)
|
(798)
|
(395)
|
(796)
|
(697)
|
(787)
|
(841)
|
(876)
|
(809)
|
(804)
|
(820)
|
(805)
|
(810)
|
(795)
|
(764)
|
(784)
|
(865)
|
|
| Operating Income |
494
N/A
|
609
+23%
|
625
+3%
|
644
+3%
|
647
+0%
|
678
+5%
|
624
-8%
|
685
+10%
|
860
+26%
|
914
+6%
|
973
+6%
|
880
-10%
|
727
-17%
|
745
+3%
|
868
+16%
|
934
+8%
|
926
-1%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(193)
|
(115)
|
(110)
|
(169)
|
(243)
|
(403)
|
(472)
|
(420)
|
(379)
|
(308)
|
(291)
|
(607)
|
(740)
|
(703)
|
(857)
|
(823)
|
(695)
|
|
| Non-Reccuring Items |
(26)
|
(25)
|
(20)
|
(21)
|
(86)
|
(131)
|
(57)
|
(156)
|
(146)
|
26
|
35
|
9
|
(1 192)
|
(1 196)
|
19
|
23
|
4
|
|
| Total Other Income |
(19)
|
(14)
|
(7)
|
(4)
|
(9)
|
(4)
|
(2)
|
(6)
|
(10)
|
(13)
|
(4)
|
56
|
(26)
|
(80)
|
(0)
|
(0)
|
(19)
|
|
| Pre-Tax Income |
257
N/A
|
455
+77%
|
489
+7%
|
450
-8%
|
309
-31%
|
140
-55%
|
92
-34%
|
103
+11%
|
325
+217%
|
619
+90%
|
712
+15%
|
339
-52%
|
(1 231)
N/A
|
(1 235)
0%
|
29
N/A
|
134
+361%
|
216
+61%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(86)
|
(89)
|
(92)
|
(95)
|
(95)
|
6
|
5
|
(89)
|
(118)
|
(157)
|
(159)
|
(66)
|
(36)
|
(55)
|
(19)
|
(18)
|
(9)
|
|
| Income from Continuing Operations |
171
|
366
|
397
|
355
|
215
|
147
|
97
|
14
|
207
|
463
|
553
|
272
|
(1 267)
|
(1 289)
|
10
|
116
|
207
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
171
N/A
|
366
+114%
|
397
+8%
|
355
-10%
|
215
-40%
|
147
-31%
|
97
-34%
|
13
-86%
|
207
+1 433%
|
463
+124%
|
553
+20%
|
272
-51%
|
(1 267)
N/A
|
(1 289)
-2%
|
10
N/A
|
116
+1 032%
|
207
+78%
|
|
| EPS (Diluted) |
0.17
N/A
|
0.36
+112%
|
0.4
+11%
|
0.35
-13%
|
0.18
-49%
|
0.1
-44%
|
0.07
-30%
|
0.01
-86%
|
0.14
+1 300%
|
0.31
+121%
|
0.37
+19%
|
0.18
-51%
|
-0.97
N/A
|
-0.87
+10%
|
0.01
N/A
|
0.08
+700%
|
0.14
+75%
|
|
Switch to:
Switch to:
See Also
Discover More
