B

Blue River Holdings Ltd
HKEX:498

Watchlist Manager
Blue River Holdings Ltd
HKEX:498
Watchlist
Price: 0.101 HKD -8.18% Market Closed
Market Cap: 105.1m HKD
Have any thoughts about
Blue River Holdings Ltd?
Write Note

Income Statement

Earnings Waterfall
Blue River Holdings Ltd

Revenue
62m HKD
Cost of Revenue
-38.2m HKD
Gross Profit
23.8m HKD
Operating Expenses
-83.7m HKD
Operating Income
-59.9m HKD
Other Expenses
-205.3m HKD
Net Income
-265.3m HKD

Income Statement
Blue River Holdings Ltd

Rotate your device to view
Income Statement
Currency: HKD
Mar-2004 Sep-2004 Mar-2005 Sep-2005 Mar-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 Mar-2010 Sep-2010 Mar-2011 Sep-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023 Mar-2024
Revenue
Revenue
3 382
N/A
3 387
+0%
3 588
+6%
3 701
+3%
3 541
-4%
3 455
-2%
4 644
+34%
5 369
+16%
5 503
+2%
5 861
+7%
4 836
-17%
4 114
-15%
4 260
+4%
4 750
+11%
5 357
+13%
5 401
+1%
5 159
-4%
6 262
+21%
6 498
+4%
3 514
-46%
999
-72%
519
-48%
524
+1%
545
+4%
488
-10%
483
-1%
554
+15%
596
+8%
624
+5%
640
+3%
628
-2%
569
-9%
364
-36%
299
-18%
277
-7%
4 669
+1 584%
134
-97%
177
+32%
77
-57%
116
+51%
62
-47%
Gross Profit
Cost of Revenue
(3 285)
(3 228)
(3 363)
(3 421)
(3 186)
(3 125)
(4 370)
(5 056)
(5 075)
(5 426)
(4 476)
(3 732)
(3 877)
(4 367)
(4 916)
(4 936)
(4 743)
(5 870)
(6 168)
(3 282)
(836)
(394)
(397)
(396)
(336)
(330)
(382)
(408)
(428)
(427)
(420)
(394)
(221)
(152)
(796)
(4 528)
(76)
(113)
(59)
(81)
(38)
Gross Profit
98
N/A
159
+63%
225
+41%
280
+24%
355
+27%
330
-7%
274
-17%
314
+15%
427
+36%
435
+2%
360
-17%
382
+6%
383
+0%
383
0%
441
+15%
465
+5%
416
-11%
392
-6%
329
-16%
232
-29%
163
-30%
125
-23%
126
+1%
150
+19%
152
+1%
153
+1%
172
+13%
188
+9%
196
+4%
213
+9%
209
-2%
175
-16%
143
-19%
147
+3%
(519)
N/A
141
N/A
58
-59%
64
+11%
18
-72%
35
+93%
24
-32%
Operating Income
Operating Expenses
(124)
(112)
(172)
(135)
(41)
(72)
(155)
(258)
(349)
(421)
(438)
(399)
(382)
(377)
(355)
(347)
(415)
(465)
(408)
(319)
(312)
(332)
(278)
(301)
(244)
(218)
(199)
(327)
(325)
(238)
(178)
(274)
(393)
(942)
(403)
(647)
(273)
(328)
(127)
(165)
(84)
Selling, General & Administrative
(124)
(125)
(197)
(215)
(189)
(217)
(257)
(301)
(336)
(372)
(342)
(309)
(386)
(411)
(384)
(383)
(409)
(435)
(397)
(302)
(264)
(284)
(265)
(273)
(235)
(189)
(195)
(298)
(319)
(207)
(175)
(251)
(371)
(354)
(404)
(542)
(273)
(328)
(127)
(165)
(92)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(15)
0
(14)
0
(8)
0
(11)
0
(6)
0
(6)
0
(1)
0
0
0
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(7)
(13)
(9)
(4)
(3)
(10)
(10)
(2)
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
12
25
80
148
145
102
43
(13)
(49)
(96)
(90)
4
34
29
43
7
(21)
(8)
(15)
(38)
(37)
4
(26)
5
(29)
4
(29)
4
(31)
3
(23)
(16)
(588)
2
(105)
0
0
0
0
8
Operating Income
(26)
N/A
48
N/A
53
+10%
145
+176%
313
+116%
259
-17%
118
-54%
56
-53%
78
+41%
14
-82%
(78)
N/A
(17)
+79%
1
N/A
6
+588%
86
+1 467%
118
+37%
1
-99%
(73)
N/A
(79)
-8%
(87)
-10%
(150)
-72%
(206)
-38%
(152)
+26%
(151)
+1%
(92)
+39%
(65)
+30%
(26)
+59%
(140)
-427%
(129)
+7%
(25)
+81%
31
N/A
(99)
N/A
(250)
-154%
(795)
-218%
(922)
-16%
(506)
+45%
(215)
+57%
(264)
-23%
(109)
+59%
(130)
-20%
(60)
+54%
Pre-Tax Income
Interest Income Expense
256
135
559
610
(34)
78
199
706
751
403
654
676
388
406
376
54
163
357
326
356
477
568
514
24
(129)
(5)
30
148
167
30
38
(111)
(323)
(52)
644
(764)
(1 043)
(1 038)
12
(40)
(253)
Non-Reccuring Items
0
16
(114)
(91)
27
9
9
7
4
0
0
0
14
18
4
395
396
2
171
160
(9)
(0)
(30)
(2)
(39)
(4)
(26)
700
676
46
20
85
66
141
105
173
13
13
(45)
(53)
49
Gain/Loss on Disposition of Assets
0
0
0
0
61
61
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(22)
(19)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
0
0
(217)
(214)
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
209
N/A
179
-14%
497
+178%
664
+34%
367
-45%
406
+11%
327
-20%
769
+135%
833
+8%
418
-50%
577
+38%
660
+14%
403
-39%
430
+7%
466
+8%
567
+22%
561
-1%
287
-49%
419
+46%
429
+2%
318
-26%
361
+13%
332
-8%
(347)
N/A
(474)
-37%
(71)
+85%
(23)
+68%
708
N/A
714
+1%
52
-93%
89
+72%
(125)
N/A
(508)
-307%
(706)
-39%
(173)
+76%
(1 097)
-535%
(1 245)
-14%
(1 289)
-3%
(142)
+89%
(223)
-58%
(264)
-18%
Net Income
Tax Provision
(46)
(7)
24
(17)
(53)
(7)
51
(215)
(315)
(199)
(328)
(360)
(166)
(110)
(167)
(183)
(192)
(146)
(114)
(149)
(182)
(211)
(203)
70
113
3
(1)
(203)
(212)
(48)
(25)
(35)
(57)
201
222
207
102
102
(0)
(1)
0
Income from Continuing Operations
163
172
521
648
314
400
377
554
518
219
250
300
237
319
299
385
369
141
305
280
136
150
128
(277)
(362)
(68)
(24)
505
502
4
64
(160)
(565)
(505)
49
(889)
(1 143)
(1 186)
(142)
(224)
(263)
Income to Minority Interest
1
0
1
(15)
(36)
(38)
(32)
(128)
(158)
(97)
(111)
(120)
(87)
(108)
(99)
(32)
(35)
(56)
(42)
(30)
(50)
(62)
(42)
61
64
(8)
(10)
(27)
(24)
(14)
(15)
(12)
(7)
105
102
37
(4)
(4)
(2)
(2)
(2)
Net Income (Common)
164
N/A
172
+5%
522
+204%
633
+21%
311
-51%
393
+27%
346
-12%
426
+23%
360
-16%
122
-66%
139
+14%
180
+30%
149
-17%
212
+42%
200
-6%
353
+76%
334
-5%
85
-75%
262
+210%
250
-5%
86
-66%
88
+3%
86
-2%
(216)
N/A
(298)
-38%
(75)
+75%
(34)
+55%
478
N/A
477
0%
(10)
N/A
49
N/A
(172)
N/A
(572)
-232%
(401)
+30%
151
N/A
(852)
N/A
(1 629)
-91%
(1 798)
-10%
(605)
+66%
(687)
-14%
(265)
+61%
EPS (Diluted)
0.06
N/A
0.06
N/A
0.16
+167%
0.2
+25%
0.1
-50%
0.12
+20%
0.1
-17%
0.11
+10%
0.09
-18%
0.03
-67%
0.04
+33%
0.05
+25%
0.04
-20%
0.05
+25%
0.04
-20%
0.07
+75%
0.07
N/A
0.02
-71%
0.06
+200%
0.06
N/A
0.02
-67%
0.02
N/A
0.02
N/A
-0.05
N/A
-0.33
-560%
-0.01
+97%
-0.04
-300%
0.08
N/A
0.44
+450%
-0.01
N/A
0.04
N/A
-0.16
N/A
-0.52
-225%
-0.36
+31%
0.14
N/A
-0.77
N/A
-1.47
-91%
-1.62
-10%
-0.55
+66%
-0.66
-20%
-0.25
+62%

See Also

Discover More