Digital Domain Holdings Ltd
HKEX:547
Income Statement
Earnings Waterfall
Digital Domain Holdings Ltd
Revenue
|
586.8m
HKD
|
Cost of Revenue
|
-499.9m
HKD
|
Gross Profit
|
86.9m
HKD
|
Operating Expenses
|
-391.8m
HKD
|
Operating Income
|
-305m
HKD
|
Other Expenses
|
-1.5m
HKD
|
Net Income
|
-306.4m
HKD
|
Income Statement
Digital Domain Holdings Ltd
Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | ||
---|---|---|---|---|---|---|---|
Revenue | |||||||
Revenue |
864
N/A
|
932
+8%
|
959
+3%
|
891
-7%
|
737
-17%
|
587
-20%
|
|
Gross Profit | |||||||
Cost of Revenue |
(740)
|
(802)
|
(742)
|
(672)
|
(616)
|
(500)
|
|
Gross Profit |
124
N/A
|
131
+5%
|
217
+66%
|
218
+1%
|
120
-45%
|
87
-28%
|
|
Operating Income | |||||||
Operating Expenses |
(277)
|
(709)
|
(386)
|
(508)
|
(405)
|
(392)
|
|
Selling, General & Administrative |
(357)
|
(349)
|
(410)
|
(574)
|
(441)
|
(266)
|
|
Other Operating Expenses |
79
|
(360)
|
24
|
66
|
36
|
(126)
|
|
Operating Income |
(153)
N/A
|
(578)
-277%
|
(169)
+71%
|
(290)
-71%
|
(285)
+2%
|
(305)
-7%
|
|
Pre-Tax Income | |||||||
Interest Income Expense |
(71)
|
(50)
|
(36)
|
(63)
|
(41)
|
(6)
|
|
Non-Reccuring Items |
(395)
|
0
|
2
|
0
|
(146)
|
0
|
|
Total Other Income |
(159)
|
(155)
|
(15)
|
(8)
|
1
|
(4)
|
|
Pre-Tax Income |
(778)
N/A
|
(784)
-1%
|
(219)
+72%
|
(360)
-65%
|
(470)
-31%
|
(315)
+33%
|
|
Net Income | |||||||
Tax Provision |
(2)
|
(2)
|
4
|
(0)
|
(5)
|
(4)
|
|
Income from Continuing Operations |
(781)
|
(785)
|
(215)
|
(360)
|
(476)
|
(319)
|
|
Income to Minority Interest |
59
|
49
|
9
|
75
|
81
|
13
|
|
Net Income (Common) |
(722)
N/A
|
(737)
-2%
|
(206)
+72%
|
(285)
-38%
|
(395)
-38%
|
(306)
+22%
|
|
EPS (Diluted) |
-0.17
N/A
|
-0.17
N/A
|
-0.05
+71%
|
-0.06
-20%
|
-0.06
N/A
|
-0.04
+33%
|