Boe Varitronix Ltd
HKEX:710

Watchlist Manager
Boe Varitronix Ltd Logo
Boe Varitronix Ltd
HKEX:710
Watchlist
Price: 6.35 HKD 3.08%
Market Cap: 5B HKD
Have any thoughts about
Boe Varitronix Ltd?
Write Note

Income Statement

Earnings Waterfall
Boe Varitronix Ltd

Revenue
11.7B HKD
Cost of Revenue
-9.5B HKD
Gross Profit
2.2B HKD
Operating Expenses
-1.8B HKD
Operating Income
424m HKD
Other Expenses
20.9m HKD
Net Income
444.8m HKD

Income Statement
Boe Varitronix 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
1 679
N/A
2 043
+22%
2 090
+2%
2 013
-4%
1 842
-8%
1 945
+6%
2 228
+15%
2 618
+18%
2 785
+6%
2 412
-13%
1 914
-21%
1 817
-5%
2 052
+13%
2 256
+10%
2 273
+1%
2 131
-6%
2 115
-1%
2 222
+5%
2 352
+6%
2 604
+11%
2 755
+6%
2 613
-5%
2 556
-2%
2 488
-3%
2 324
-7%
2 247
-3%
2 425
+8%
2 879
+19%
3 151
+9%
3 177
+1%
3 216
+1%
3 574
+11%
3 865
+8%
4 527
+17%
5 829
+29%
7 738
+33%
9 369
+21%
10 722
+14%
11 102
+4%
10 760
-3%
11 708
+9%
Gross Profit
Cost of Revenue
24
42
4
(10)
38
55
41
55
15
(76)
40
9
(80)
27
29
26
(17)
(773)
(1 474)
(1 552)
(1 634)
(1 585)
(1 524)
(1 427)
(1 357)
(1 401)
(1 589)
(1 966)
(2 188)
(2 209)
(2 305)
(2 764)
(3 119)
(3 687)
(4 768)
(6 337)
(7 684)
(8 905)
(9 324)
(8 758)
(9 474)
Gross Profit
1 702
N/A
2 085
+22%
2 094
+0%
2 003
-4%
1 881
-6%
2 001
+6%
2 223
+11%
2 673
+20%
2 800
+5%
2 336
-17%
1 955
-16%
1 826
-7%
1 972
+8%
2 283
+16%
2 301
+1%
2 157
-6%
2 098
-3%
1 450
-31%
878
-39%
1 052
+20%
1 121
+7%
1 028
-8%
1 032
+0%
1 061
+3%
967
-9%
846
-12%
836
-1%
914
+9%
962
+5%
968
+1%
911
-6%
810
-11%
746
-8%
840
+13%
1 061
+26%
1 401
+32%
1 685
+20%
1 817
+8%
1 778
-2%
2 002
+13%
2 233
+12%
Operating Income
Operating Expenses
(1 471)
(1 836)
(1 845)
(1 859)
(2 032)
(1 801)
(2 037)
(2 388)
(2 543)
(2 346)
(2 081)
(1 822)
(1 921)
(2 103)
(2 039)
(1 971)
(1 953)
(1 298)
(660)
(704)
(782)
(793)
(803)
(823)
(791)
(755)
(803)
(916)
(963)
(965)
(910)
(808)
(752)
(771)
(911)
(1 081)
(1 213)
(1 220)
(1 241)
(1 522)
(1 809)
Selling, General & Administrative
(234)
(247)
(239)
(245)
(243)
(228)
(258)
(294)
(292)
(263)
(247)
(260)
(279)
(307)
(314)
(312)
(318)
(333)
(355)
(385)
(412)
(418)
(437)
(462)
(446)
(424)
(453)
(512)
(541)
(551)
(503)
(426)
(401)
(423)
(501)
(594)
(681)
(680)
(728)
(939)
(1 074)
Depreciation & Amortization
(81)
(84)
(85)
(74)
(72)
(81)
(80)
(84)
(86)
(84)
(83)
(87)
(101)
(95)
(89)
(95)
(86)
(87)
(87)
(84)
(100)
(108)
(105)
(103)
(102)
(90)
(89)
(100)
(101)
(107)
(123)
(137)
(140)
(147)
(154)
(163)
(164)
(171)
(170)
(205)
(235)
Other Operating Expenses
(1 157)
(1 505)
(1 521)
(1 541)
(1 718)
(1 492)
(1 699)
(2 010)
(2 165)
(1 999)
(1 750)
(1 475)
(1 542)
(1 701)
(1 637)
(1 564)
(1 549)
(879)
(218)
(235)
(270)
(268)
(261)
(258)
(243)
(242)
(261)
(304)
(320)
(308)
(283)
(245)
(211)
(201)
(256)
(323)
(368)
(368)
(343)
(378)
(500)
Operating Income
231
N/A
249
+8%
249
+0%
144
-42%
(152)
N/A
200
N/A
231
+16%
285
+24%
257
-10%
(10)
N/A
(126)
-1 126%
4
N/A
51
+1 311%
180
+254%
262
+46%
186
-29%
145
-22%
151
+5%
218
+44%
348
+59%
340
-2%
235
-31%
229
-2%
238
+4%
176
-26%
91
-48%
33
-64%
(2)
N/A
(0)
+83%
3
N/A
1
-52%
2
+32%
(6)
N/A
69
N/A
150
+116%
320
+114%
472
+48%
598
+27%
537
-10%
480
-11%
424
-12%
Pre-Tax Income
Interest Income Expense
(12)
(5)
(7)
(7)
(5)
(3)
(3)
(4)
(5)
(13)
22
55
64
85
41
(111)
(104)
29
38
25
13
48
165
39
(135)
(33)
40
23
20
23
17
27
33
(8)
(9)
32
57
56
63
58
79
Non-Reccuring Items
0
0
(38)
(311)
0
0
0
0
35
50
15
(31)
(30)
2
2
120
79
11
11
(58)
(18)
0
49
49
0
0
0
0
0
0
(0)
(0)
0
7
4
(4)
(1)
4
4
2
2
Total Other Income
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
(1)
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
220
N/A
244
+11%
205
-16%
(173)
N/A
(157)
+9%
197
N/A
228
+16%
282
+24%
287
+2%
27
-90%
(89)
N/A
28
N/A
85
+203%
267
+215%
305
+14%
195
-36%
120
-39%
191
+60%
266
+40%
315
+18%
335
+6%
282
-16%
442
+57%
325
-26%
41
-87%
58
+42%
73
+27%
20
-72%
20
-2%
26
+28%
18
-28%
28
+54%
27
-5%
68
+151%
144
+112%
349
+142%
528
+51%
658
+25%
604
-8%
540
-11%
504
-7%
Net Income
Tax Provision
(19)
(28)
(24)
(31)
(31)
(33)
(36)
(27)
(27)
(11)
(0)
(11)
(15)
(47)
(58)
(27)
(15)
(20)
(29)
(71)
(77)
(32)
(27)
(25)
(17)
(8)
(5)
2
0
(8)
(4)
(3)
(1)
(1)
(6)
(39)
(74)
(98)
(76)
(59)
(50)
Income from Continuing Operations
201
216
181
(204)
(188)
163
191
255
260
17
(90)
17
70
220
247
168
104
171
237
243
258
250
416
300
24
51
69
22
20
17
14
25
26
67
138
310
455
560
528
481
454
Income to Minority Interest
(20)
(23)
14
25
1
10
12
6
4
(2)
(1)
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
8
18
29
23
6
(6)
(10)
Net Income (Common)
180
N/A
193
+7%
195
+1%
(179)
N/A
(187)
-4%
173
N/A
203
+17%
260
+28%
264
+2%
15
-94%
(93)
N/A
(268)
-188%
(214)
+20%
211
N/A
239
+13%
168
-30%
104
-38%
171
+64%
237
+39%
243
+3%
258
+6%
250
-3%
416
+66%
301
-28%
25
-92%
51
+106%
69
+36%
22
-68%
20
-9%
17
-15%
14
-19%
25
+80%
26
+4%
69
+164%
146
+112%
328
+125%
484
+48%
582
+20%
534
-8%
475
-11%
445
-6%
EPS (Diluted)
0.58
N/A
0.62
+7%
0.62
N/A
-0.56
N/A
-0.59
-5%
0.54
N/A
0.63
+17%
0.8
+27%
0.81
+1%
0.04
-95%
-0.28
N/A
-0.82
-193%
-0.66
+20%
0.65
N/A
0.72
+11%
0.51
-29%
0.32
-37%
0.53
+66%
0.73
+38%
0.74
+1%
0.77
+4%
0.75
-3%
1.25
+67%
0.9
-28%
0.07
-92%
0.08
+14%
0.09
+13%
0.03
-67%
0.03
N/A
0.02
-33%
0.02
N/A
0.03
+50%
0.04
+33%
0.09
+125%
0.2
+122%
0.45
+125%
0.66
+47%
0.78
+18%
0.69
-12%
0.6
-13%
0.56
-7%

See Also

Discover More