S

Smartone Telecommunications Holdings Ltd
HKEX:315

Watchlist Manager
Smartone Telecommunications Holdings Ltd
HKEX:315
Watchlist
Price: 3.99 HKD 0.25%
Market Cap: 4.4B HKD
Have any thoughts about
Smartone Telecommunications Holdings Ltd?
Write Note

Income Statement

Earnings Waterfall
Smartone Telecommunications Holdings Ltd

Revenue
6.2B HKD
Cost of Revenue
-2.1B HKD
Gross Profit
4.1B HKD
Operating Expenses
-3.4B HKD
Operating Income
710m HKD
Other Expenses
-239.9m HKD
Net Income
470.1m HKD

Income Statement
Smartone Telecommunications Holdings Ltd

Rotate your device to view
Income Statement
Currency: HKD
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
Revenue
Revenue
3 367
N/A
3 649
+8%
3 620
-1%
3 648
+1%
3 779
+4%
4 022
+6%
4 039
+0%
3 993
-1%
4 074
+2%
3 973
-2%
3 704
-7%
3 559
-4%
3 958
+11%
4 907
+24%
6 631
+35%
8 932
+35%
9 952
+11%
10 780
+8%
12 066
+12%
12 709
+5%
13 244
+4%
15 386
+16%
18 659
+21%
20 214
+8%
18 356
-9%
13 499
-26%
8 715
-35%
7 451
-15%
9 988
+34%
11 067
+11%
8 415
-24%
7 485
-11%
6 986
-7%
5 974
-14%
6 720
+12%
7 268
+8%
6 957
-4%
6 975
+0%
6 763
-3%
6 344
-6%
6 221
-2%
Gross Profit
Cost of Revenue
(1 260)
(1 461)
(1 456)
(1 481)
(1 510)
(1 620)
(1 532)
(1 363)
(1 325)
(1 238)
(1 086)
(925)
(1 056)
(1 480)
(1 905)
(3 579)
(4 189)
(4 576)
(6 214)
(6 989)
(7 743)
(9 716)
(12 708)
(14 436)
(12 795)
(8 046)
(3 504)
(2 396)
(5 236)
(6 692)
(4 100)
(3 175)
(2 783)
(1 943)
(2 688)
(3 135)
(2 772)
(2 752)
(2 592)
(2 235)
(2 102)
Gross Profit
2 107
N/A
2 187
+4%
2 163
-1%
2 167
+0%
2 269
+5%
2 401
+6%
2 506
+4%
2 630
+5%
2 749
+5%
2 735
-1%
2 618
-4%
2 633
+1%
2 901
+10%
3 427
+18%
4 726
+38%
5 353
+13%
5 763
+8%
6 204
+8%
5 852
-6%
5 720
-2%
5 501
-4%
5 669
+3%
5 951
+5%
5 778
-3%
5 561
-4%
5 453
-2%
5 211
-4%
5 055
-3%
4 753
-6%
4 376
-8%
4 315
-1%
4 311
0%
4 204
-2%
4 031
-4%
4 032
+0%
4 132
+2%
4 185
+1%
4 223
+1%
4 171
-1%
4 109
-1%
4 119
+0%
Operating Income
Operating Expenses
(1 616)
(1 700)
(1 822)
(2 006)
(2 164)
(2 308)
(2 324)
(2 304)
(2 404)
(2 488)
(2 502)
(2 523)
(2 574)
(2 772)
(3 738)
(4 119)
(4 402)
(4 869)
(4 717)
(4 769)
(4 694)
(4 669)
(4 689)
(4 551)
(4 447)
(4 402)
(4 278)
(4 193)
(3 891)
(3 527)
(3 469)
(3 546)
(3 590)
(3 396)
(3 341)
(3 426)
(3 430)
(3 473)
(3 463)
(3 426)
(3 409)
Selling, General & Administrative
0
(572)
(1 207)
(1 278)
(1 324)
(1 418)
(1 434)
(1 441)
(1 521)
(1 569)
(1 582)
(1 577)
(1 593)
(1 690)
(1 186)
(1 295)
(1 322)
(675)
(699)
(695)
(679)
(693)
(741)
(736)
(722)
(743)
(733)
(719)
(720)
(726)
(748)
(766)
(756)
(625)
(589)
(658)
(652)
(693)
(731)
(723)
(713)
Depreciation & Amortization
0
(232)
(515)
(619)
(711)
(764)
(757)
(728)
(743)
(772)
(775)
(815)
(854)
(937)
(1 164)
(1 416)
(1 630)
(1 788)
(1 853)
(1 848)
(1 756)
(1 683)
(1 670)
(1 613)
(1 546)
(1 480)
(1 363)
(1 266)
(1 275)
(1 146)
(995)
(1 411)
(1 816)
(1 793)
(1 768)
(1 778)
(1 820)
(1 807)
(1 753)
(1 742)
(1 732)
Other Operating Expenses
(1 616)
(896)
(100)
(108)
(129)
(126)
(131)
(134)
(140)
(147)
(145)
(131)
(126)
(144)
(1 387)
(1 407)
(1 450)
(2 406)
(2 164)
(2 226)
(2 260)
(2 292)
(2 279)
(2 202)
(2 179)
(2 179)
(2 182)
(2 208)
(1 896)
(1 654)
(1 725)
(1 368)
(1 019)
(978)
(984)
(990)
(957)
(972)
(978)
(962)
(965)
Operating Income
491
N/A
488
-1%
342
-30%
162
-53%
105
-35%
93
-11%
184
+98%
327
+78%
344
+5%
246
-28%
116
-53%
110
-5%
327
+197%
655
+100%
988
+51%
1 234
+25%
1 361
+10%
1 335
-2%
1 136
-15%
952
-16%
808
-15%
1 002
+24%
1 262
+26%
1 228
-3%
1 114
-9%
1 051
-6%
933
-11%
862
-8%
862
0%
849
-1%
846
0%
765
-10%
613
-20%
635
+3%
691
+9%
706
+2%
755
+7%
750
-1%
709
-5%
683
-4%
710
+4%
Pre-Tax Income
Interest Income Expense
59
45
9
(19)
(13)
6
21
21
(7)
(36)
(44)
(52)
(52)
(59)
(87)
(112)
(109)
(94)
(56)
(31)
(57)
(51)
(33)
(89)
(86)
(38)
(50)
(49)
(29)
(19)
(16)
(23)
(34)
(48)
(57)
(60)
(41)
(9)
22
40
28
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(20)
0
0
0
0
0
(2)
(18)
(20)
(10)
(6)
(4)
(8)
(15)
(17)
(23)
(22)
(94)
(94)
(17)
(21)
(42)
(37)
(208)
(212)
(9)
Total Other Income
0
0
0
0
(1)
0
0
0
0
0
(1)
0
0
0
0
0
0
(15)
(65)
(98)
(89)
(88)
(81)
(66)
(56)
(46)
(35)
(30)
(31)
(25)
(6)
(3)
(12)
(14)
(21)
(36)
(72)
(84)
(70)
(68)
(65)
Pre-Tax Income
551
N/A
534
-3%
351
-34%
142
-60%
91
-36%
99
+9%
204
+106%
346
+70%
337
-3%
211
-37%
71
-66%
57
-20%
275
+382%
596
+117%
901
+51%
1 103
+22%
1 253
+14%
1 226
-2%
1 015
-17%
823
-19%
662
-20%
862
+30%
1 131
+31%
1 053
-7%
962
-9%
962
0%
843
-12%
775
-8%
787
+2%
789
+0%
801
+1%
717
-10%
474
-34%
480
+1%
596
+24%
589
-1%
600
+2%
620
+3%
453
-27%
442
-3%
663
+50%
Net Income
Tax Provision
(79)
(70)
(14)
10
(7)
(7)
(27)
(45)
(31)
(16)
(9)
46
20
(83)
(136)
(176)
(212)
(205)
(167)
(133)
(131)
(171)
(195)
(186)
(175)
(185)
(177)
(174)
(180)
(180)
(182)
(166)
(134)
(134)
(153)
(159)
(177)
(194)
(185)
(183)
(193)
Income from Continuing Operations
472
464
337
152
84
92
177
301
306
195
62
103
295
513
765
927
1 041
1 021
848
690
532
691
935
867
787
777
666
601
607
609
619
551
340
346
443
430
423
427
269
259
470
Income to Minority Interest
(6)
(9)
(10)
(12)
(14)
(15)
(19)
(26)
(30)
(27)
(19)
(2)
(1)
(10)
(11)
(17)
(17)
(14)
(6)
4
5
1
0
5
10
10
6
6
8
11
13
14
39
34
2
(0)
0
1
0
0
0
Net Income (Common)
466
N/A
455
-2%
327
-28%
140
-57%
70
-50%
77
+10%
158
+105%
275
+74%
276
+0%
167
-39%
42
-75%
101
+140%
294
+191%
504
+71%
755
+50%
909
+20%
1 023
+13%
1 007
-2%
843
-16%
695
-18%
537
-23%
692
+29%
935
+35%
872
-7%
797
-9%
787
-1%
672
-15%
607
-10%
615
+1%
620
+1%
632
+2%
565
-11%
379
-33%
380
+0%
445
+17%
429
-3%
423
-1%
428
+1%
269
-37%
259
-4%
470
+82%
EPS (Diluted)
0.4
N/A
0.39
-3%
0.28
-28%
0.12
-57%
0.06
-50%
0.07
+17%
0.14
+100%
0.24
+71%
0.24
N/A
0.15
-38%
0.04
-73%
0.09
+125%
0.27
+200%
0.48
+78%
0.73
+52%
0.88
+21%
0.99
+13%
0.97
-2%
0.81
-16%
0.67
-17%
0.52
-22%
0.67
+29%
0.89
+33%
0.83
-7%
0.75
-10%
0.73
-3%
0.62
-15%
0.55
-11%
0.55
N/A
0.55
N/A
0.56
+2%
0.5
-11%
0.34
-32%
0.34
N/A
0.4
+18%
0.39
-3%
0.38
-3%
0.39
+3%
0.24
-38%
0.23
-4%
0.43
+87%

See Also

Discover More