Samson Holding Ltd
HKEX:531

Watchlist Manager
Samson Holding Ltd Logo
Samson Holding Ltd
HKEX:531
Watchlist
Price: 0.48 HKD Market Closed
Market Cap: 1.5B HKD
Have any thoughts about
Samson Holding Ltd?
Write Note

Income Statement

Earnings Waterfall
Samson Holding Ltd

Revenue
399m USD
Cost of Revenue
-291.6m USD
Gross Profit
107.3m USD
Operating Expenses
-93.7m USD
Operating Income
13.6m USD
Other Expenses
-9.9m USD
Net Income
3.7m USD

Income Statement
Samson Holding Ltd

Rotate your device to view
Income Statement
Currency: USD
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
517
N/A
555
+7%
568
+2%
541
-5%
509
-6%
487
-4%
467
-4%
427
-9%
393
-8%
437
+11%
447
+2%
433
-3%
424
-2%
422
0%
423
+0%
419
-1%
409
-3%
401
-2%
416
+4%
433
+4%
435
+0%
440
+1%
434
-1%
453
+4%
488
+8%
481
-1%
479
0%
451
-6%
457
+1%
429
-6%
398
-7%
463
+16%
488
+5%
530
+9%
599
+13%
535
-11%
415
-23%
399
-4%
Gross Profit
Cost of Revenue
(340)
(370)
(385)
(377)
(367)
(357)
(351)
(314)
(274)
(303)
(314)
(316)
(318)
(313)
(315)
(313)
(305)
(297)
(302)
(318)
(316)
(315)
(314)
(311)
(324)
(325)
(330)
(311)
(323)
(321)
(302)
(341)
(360)
(387)
(446)
(410)
(307)
(292)
Gross Profit
177
N/A
186
+5%
184
-1%
164
-11%
142
-13%
130
-8%
115
-11%
112
-3%
120
+6%
134
+12%
133
0%
118
-12%
105
-10%
109
+3%
108
-1%
106
-2%
104
-2%
104
+0%
114
+9%
115
+1%
119
+3%
125
+5%
120
-4%
141
+18%
164
+16%
156
-4%
149
-5%
140
-6%
134
-4%
108
-19%
96
-12%
122
+28%
129
+5%
143
+11%
152
+7%
125
-18%
107
-14%
107
+0%
Operating Income
Operating Expenses
(78)
(76)
(76)
(81)
(86)
(84)
(73)
(133)
(77)
(86)
(89)
(90)
(91)
(100)
(82)
(77)
(88)
(77)
(90)
(86)
(97)
(118)
(97)
(114)
(140)
(61)
(137)
(120)
(136)
(168)
(112)
(101)
(105)
(116)
(119)
(106)
(101)
(94)
Selling, General & Administrative
(82)
(83)
(84)
(89)
(96)
(93)
(91)
(93)
(88)
(94)
(97)
(100)
(100)
(100)
(98)
(98)
(97)
(92)
(95)
(100)
(100)
(101)
(102)
(116)
(144)
(147)
(141)
(138)
(139)
(136)
(121)
(116)
(118)
(131)
(135)
(125)
(116)
(113)
Other Operating Expenses
4
6
8
9
10
9
18
(40)
11
9
8
9
9
1
16
21
10
16
5
14
4
(17)
4
2
4
86
4
18
3
(32)
10
15
13
15
16
19
15
19
Operating Income
99
N/A
110
+10%
108
-2%
83
-23%
56
-32%
46
-18%
42
-9%
(20)
N/A
43
N/A
48
+14%
44
-9%
27
-38%
15
-47%
9
-35%
27
+184%
30
+10%
17
-44%
27
+66%
24
-14%
29
+23%
22
-23%
7
-71%
22
+239%
27
+20%
24
-12%
96
+305%
12
-87%
20
+69%
(2)
N/A
(60)
-3 029%
(16)
+73%
21
N/A
24
+11%
27
+14%
33
+24%
19
-43%
6
-68%
14
+126%
Pre-Tax Income
Interest Income Expense
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
11
(2)
(1)
(4)
(15)
(2)
(11)
(2)
5
(1)
(2)
(6)
0
(7)
(2)
(3)
(3)
(4)
(13)
(11)
(5)
(9)
Non-Reccuring Items
0
0
0
0
0
0
(59)
0
0
0
0
0
(7)
0
(1)
(5)
(7)
(3)
(0)
0
(1)
0
(0)
0
77
0
11
0
(44)
0
1
0
8
0
(0)
0
3
0
Total Other Income
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
0
0
0
Pre-Tax Income
97
N/A
108
+11%
106
-1%
81
-24%
55
-33%
45
-17%
(19)
N/A
(22)
-17%
42
N/A
48
+15%
43
-10%
26
-39%
6
-76%
8
+27%
24
+194%
23
-5%
21
-7%
23
+7%
22
-1%
25
+14%
7
-72%
4
-39%
11
+163%
25
+118%
106
+327%
94
-11%
21
-78%
14
-31%
(45)
N/A
(67)
-49%
(17)
+75%
18
N/A
29
+59%
23
-19%
20
-14%
8
-60%
4
-49%
5
+9%
Net Income
Tax Provision
(8)
(7)
(3)
(1)
1
1
0
(0)
(2)
(4)
(4)
(4)
(5)
(4)
(5)
(5)
(5)
(5)
(5)
(6)
(4)
(4)
(5)
(10)
(16)
(10)
(3)
(2)
(3)
0
1
(3)
(2)
(2)
(5)
(3)
(1)
(1)
Income from Continuing Operations
89
100
103
80
55
46
(18)
(22)
40
44
39
22
2
4
19
17
16
17
17
19
3
1
7
15
90
84
18
12
(49)
(67)
(16)
15
27
21
15
6
3
4
Income to Minority Interest
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)
1
2
0
0
0
0
0
0
0
Net Income (Common)
89
N/A
100
+13%
103
+3%
80
-22%
55
-31%
46
-17%
(18)
N/A
(22)
-18%
40
N/A
44
+9%
39
-11%
22
-42%
2
-92%
4
+129%
19
+385%
17
-8%
16
-9%
17
+8%
17
+2%
19
+11%
3
-85%
1
-82%
7
+1 209%
15
+132%
90
+493%
84
-7%
18
-79%
12
-33%
(49)
N/A
(65)
-35%
(14)
+79%
15
N/A
27
+76%
21
-22%
15
-29%
6
-63%
3
-41%
4
+12%
EPS (Diluted)
0.04
N/A
0.04
N/A
0.04
N/A
0.03
-25%
0.02
-33%
0.02
N/A
0
N/A
0
N/A
0.02
N/A
0.02
N/A
0.02
N/A
0.01
-50%
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0.03
N/A
0.03
N/A
0.01
-67%
0
N/A
-0.02
N/A
-0.02
N/A
0
N/A
0
N/A
0.01
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0
N/A

See Also

Discover More