Emperor
0163.HKEmperor International Holdings Limited Price (0163.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
3,677,545,667
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Emperor International Holdings LimitedCurrency: HKD
| YEAR | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||
| Revenue |
831,951,000.00
+0% |
535,821,000.00
-36% |
651,980,000.00
+22% |
660,548,000.00
+1% |
1,279,983,000.00
+94% |
1,147,216,000.00
-10% |
325,677,000.00
-72% |
408,514,000.00
+25% |
1,765,213,000.00
+332% |
348,170,000.00
-80% |
1,449,773,000.00
+316% |
1,784,847,000.00
+23% |
2,959,603,000.00
+66% |
5,703,465,000.00
+93% |
3,013,897,000.00
-47% |
2,821,473,000.00
-6% |
5,602,894,000.00
+99% |
4,068,467,000.00
-27% |
3,148,894,000.00
-23% |
4,352,386,000.00
+38% |
2,549,458,000.00
-41% |
1,425,789,000.00
-44% |
2,424,026,000.00
+70% |
1,316,284,000.00
-46% |
1,761,815,000.00
+34% |
|
| Cost of Revenue | ||||||||||||||||||||||||||
| Cost of Revenue | 357,802,000.00 | 173,899,000.00 | 349,324,000.00 | 380,776,000.00 | 879,938,000.00 | 694,233,000.00 | 12,696,000.00 | 26,805,000.00 | 946,937,000.00 | 44,634,000.00 | 485,194,000.00 | 455,063,000.00 | 849,916,000.00 | 2,000,959,000.00 | 626,632,000.00 | 697,046,000.00 | 2,637,690,000.00 | 1,091,178,000.00 | 800,720,000.00 | 1,815,904,000.00 | 858,729,000.00 | 669,740,000.00 | 1,516,031,000.00 | 620,656,000.00 | 739,856,000.00 | |
| Gross Profit | ||||||||||||||||||||||||||
| Gross Profit |
474,149,000.00
+0% |
361,922,000.00
-24% |
302,656,000.00
-16% |
279,772,000.00
-8% |
400,045,000.00
+43% |
452,983,000.00
+13% |
312,981,000.00
-31% |
381,709,000.00
+22% |
818,276,000.00
+114% |
303,536,000.00
-63% |
964,579,000.00
+218% |
1,329,784,000.00
+38% |
2,109,687,000.00
+59% |
3,702,506,000.00
+76% |
2,387,265,000.00
-36% |
2,124,427,000.00
-11% |
2,965,204,000.00
+40% |
2,977,289,000.00
+0% |
2,348,174,000.00
-21% |
2,536,482,000.00
+8% |
1,690,729,000.00
-33% |
756,049,000.00
-55% |
907,995,000.00
+20% |
695,628,000.00
-23% |
1,021,959,000.00
+47% |
|
| Gross Profit Ratio | (0.57%) | (0.68%) | (0.46%) | (0.42%) | (0.31%) | (0.39%) | (0.96%) | (0.93%) | (0.46%) | (0.87%) | (0.67%) | (0.75%) | (0.71%) | (0.65%) | (0.79%) | (0.75%) | (0.53%) | (0.73%) | (0.75%) | (0.58%) | (0.66%) | (0.53%) | (0.38%) | (0.53%) | (0.58%) | |
| Operating Expenses | ||||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 179,916,000.00 | 195,112,000.00 | 173,838,000.00 | 172,075,000.00 | 186,129,000.00 | 199,949,000.00 | 91,321,000.00 | 128,203,000.00 | -116,905,000.00 | 117,416,000.00 | 180,347,000.00 | 260,402,000.00 | 283,614,000.00 | 345,581,000.00 | 422,745,000.00 | 443,627,000.00 | 467,917,000.00 | 457,928,000.00 | 522,943,999.00 | 522,582,999.00 | 502,570,000.00 | 386,655,000.00 | 373,718,000.00 | 287,909,000.00 | 282,665,000.00 | |
| Selling, General & Admin... | 229,080,000.00 | 238,075,000.00 | 198,193,000.00 | 220,604,000.00 | 271,866,000.00 | 289,067,000.00 | 96,899,000.00 | 135,784,000.00 | -139,519,000.00 | 129,106,000.00 | 340,342,000.00 | 741,352,000.00 | 883,734,000.00 | 973,787,000.00 | 1,025,017,000.00 | 1,006,943,000.00 | 1,123,229,000.00 | 1,067,079,999.00 | 919,932,000.00 | 984,519,000.00 | 792,738,000.00 | 516,894,000.00 | 578,303,000.00 | 396,726,000.00 | 486,207,000.00 | |
| Selling & Marketing Exp... | 49,164,000.00 | 42,963,000.00 | 24,355,000.00 | 48,529,000.00 | 85,737,000.00 | 89,118,000.00 | 5,578,000.00 | 7,581,000.00 | -22,614,000.00 | 11,690,000.00 | 159,995,000.00 | 480,950,000.00 | 600,120,000.00 | 628,206,000.00 | 602,272,000.00 | 563,316,000.00 | 655,312,000.00 | 609,152,000.00 | 396,988,000.00 | 426,110,000.00 | 290,457,000.00 | 128,799,000.00 | 203,664,000.00 | 107,471,000.00 | 203,542,000.00 | |
| Depreciation and Amortiz... | 31,444,000.00 | 28,485,000.00 | 32,016,000.00 | 49,469,000.00 | 54,778,000.00 | 52,006,000.00 | 0.00 | 19,277,000.00 | 20,291,000.00 | 25,234,000.00 | 73,864,000.00 | 116,440,000.00 | 114,201,000.00 | 135,887,000.00 | 160,549,000.00 | 184,452,000.00 | 204,482,000.00 | 184,035,000.00 | 187,439,000.00 | 175,632,000.00 | 201,976,000.00 | 201,241,000.00 | 196,657,000.00 | 163,627,000.00 | 167,003,000.00 | |
| Other Expenses | -180,391,000.00 | -116,727,000.00 | -46,433,000.00 | -30,019,000.00 | -211,451,000.00 | -329,148,000.00 | -91,643,000.00 | -97,549,000.00 | 770,345,000.00 | 1,575,527,000.00 | -49,300,000.00 | -3,310,174,000.00 | -4,019,179,000.00 | -66,643,000.00 | 0.00 | 0.00 | -1,255,507,000.00 | -934,196,000.00 | -874,210,000.00 | -983,481,000.00 | -1,248,101,000.00 | -262,760,000.00 | -594,212,000.00 | -669,542,000.00 | 535,752,000.00 | |
| Total Operating Expenses | 48,689,000.00 | 121,348,000.00 | 151,760,000.00 | 190,585,000.00 | 60,415,000.00 | -40,081,000.00 | 5,256,000.00 | 38,235,000.00 | 630,826,000.00 | 1,704,633,000.00 | 291,042,000.00 | -2,568,822,000.00 | -3,135,445,000.00 | 907,144,000.00 | 475,822,999.00 | 207,200,000.00 | 4,403,265,000.00 | 2,095,631,999.00 | 2,106,268,000.00 | 1,654,555,000.00 | 1,248,101,000.00 | 262,760,000.00 | 594,212,000.00 | 669,542,000.00 | 1,021,959,000.00 | |
| Cost and Exponses | 406,491,000.00 | 295,247,000.00 | 501,084,000.00 | 571,361,000.00 | 940,353,000.00 | 654,152,000.00 | 17,952,000.00 | 65,040,000.00 | 1,577,763,000.00 | 1,749,267,000.00 | 776,236,000.00 | -2,113,759,000.00 | -2,285,529,000.00 | 2,908,103,000.00 | 1,102,454,999.00 | 904,246,000.00 | 7,040,955,000.00 | 3,186,809,999.00 | 2,906,988,000.00 | 3,470,459,000.00 | 2,781,716,000.00 | 932,500,000.00 | 2,110,243,000.00 | 1,290,198,000.00 | 1,660,780,000.00 | |
| Operating Income | ||||||||||||||||||||||||||
| Operating Income |
425,460,000.00
+0% |
240,574,000.00
-43% |
150,896,000.00
-37% |
89,187,000.00
-41% |
339,630,000.00
+281% |
493,064,000.00
+45% |
307,725,000.00
-38% |
343,474,000.00
+12% |
187,450,000.00
-45% |
-1,401,097,000.00
-847% |
673,537,000.00
-148% |
3,898,606,000.00
+479% |
5,245,132,000.00
+35% |
2,795,362,000.00
-47% |
1,362,248,000.00
-51% |
1,117,484,000.00
-18% |
1,841,975,000.00
+65% |
1,910,209,000.00
+4% |
1,428,242,000.00
-25% |
1,551,963,000.00
+9% |
442,628,000.00
-71% |
493,289,000.00
+11% |
313,783,000.00
-36% |
26,086,000.00
-92% |
100,981,000.00
+287% |
|
| Operating Income Ratio | (0.51%) | (0.45%) | (0.23%) | (0.14%) | (0.27%) | (0.43%) | (0.94%) | (0.84%) | (0.11%) | (-4.02%) | (0.46%) | (2.18%) | (1.77%) | (0.49%) | (0.45%) | (0.40%) | (0.33%) | (0.47%) | (0.45%) | (0.36%) | (0.17%) | (0.35%) | (0.13%) | (0.02%) | (0.06%) | |
| Other Income and Exp... | ||||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 206,868,000.00 | 207,970,000.00 | 291,236,000.00 | 412,572,000.00 | 425,124,000.00 | 619,495,000.00 | 697,803,000.00 | 633,912,000.00 | 921,000.00 | 363,487,000.00 | 658,962,000.00 | 896,990,000.00 | |
| Interest Expenses | 93,709,000.00 | 110,205,000.00 | 49,564,000.00 | 24,910,000.00 | 0.00 | 0.00 | 0.00 | 115,337,000.00 | 137,705,000.00 | 122,932,000.00 | 107,648,000.00 | 99,407,000.00 | 164,817,000.00 | 206,868,000.00 | 207,970,000.00 | 291,236,000.00 | 562,514,000.00 | 622,407,000.00 | 764,793,000.00 | 897,097,000.00 | 993,694,000.00 | 710,844,000.00 | 558,130,000.00 | 832,513,000.00 | 0.00 | |
| Total Other Income/Exp... | -185,130,000.00 | -153,385,000.00 | -446,240,000.00 | -801,577,000.00 | 10,669,000.00 | 299,073,000.00 | 254,932,000.00 | 70,399,000.00 | -61,986,000.00 | -282,234,000.00 | 40,853,000.00 | -98,403,000.00 | -164,800,000.00 | 4,391,873,000.00 | 1,396,986,000.00 | 378,909,000.00 | -3,692,608,000.00 | 2,737,068,000.00 | 2,351,762,000.00 | 1,941,271,000.00 | -4,178,341,000.00 | -1,459,307,000.00 | -1,066,135,000.00 | -2,325,314,000.00 | -2,187,340,000.00 | |
| EBITDA | ||||||||||||||||||||||||||
| EBITDA | 365,483,000.00 | 243,573,000.00 | -213,764,000.00 | -638,011,000.00 | 394,408,000.00 | 184,755,000.00 | 307,725,000.00 | 362,751,000.00 | 1,603,760,000.00 | -1,363,242,000.00 | 3,516,422,000.00 | 4,016,050,000.00 | 5,357,335,000.00 | 2,864,886,000.00 | 1,522,797,000.00 | 1,301,936,000.00 | -1,233,579,000.00 | 2,094,244,000.00 | 1,615,681,000.00 | 1,727,595,000.00 | -2,814,912,000.00 | -477,374,000.00 | -271,001,000.00 | -1,476,639,000.00 | -1,022,366,000.00 | |
| EBITDA ratio | (0.44%) | (0.45%) | (-0.13%) | (-0.63%) | (0.31%) | (0.48%) | (0.94%) | (0.89%) | (0.90%) | (-3.92%) | (2.43%) | (2.25%) | (1.81%) | (1.32%) | (0.51%) | (0.46%) | (0.37%) | (0.51%) | (0.51%) | (0.40%) | (0.25%) | (0.49%) | (0.21%) | (0.14%) | (-0.58%) | |
| Income Before Tax | ||||||||||||||||||||||||||
| Income Before Tax | 240,330,000.00 | 58,574,000.00 | -295,344,000.00 | -712,390,000.00 | 350,299,000.00 | 483,896,000.00 | 621,285,000.00 | 545,941,000.00 | 1,445,764,000.00 | -1,683,331,000.00 | 3,334,910,000.00 | 3,800,203,000.00 | 5,080,332,000.00 | 7,187,235,000.00 | 2,655,118,000.00 | 1,625,991,000.00 | -1,850,633,000.00 | 4,647,797,000.00 | 3,834,947,000.00 | 3,493,234,000.00 | -3,735,713,000.00 | -1,020,646,000.00 | -789,189,000.00 | -2,280,153,000.00 | -2,086,359,000.00 | |
| Income Before Tax Ratio | (0.29%) | (0.11%) | (-0.45%) | (-1.08%) | (0.27%) | (0.42%) | (1.91%) | (1.34%) | (0.82%) | (-4.83%) | (2.30%) | (2.13%) | (1.72%) | (1.26%) | (0.88%) | (0.58%) | (-0.33%) | (1.14%) | (1.22%) | (0.80%) | (-1.47%) | (-0.72%) | (-0.33%) | (-1.73%) | (-1.18%) | |
| Income Tax Expense | ||||||||||||||||||||||||||
| Income Tax Expense | -32,606,000.00 | -8,714,000.00 | -30,921,000.00 | 2,004,000.00 | 15,964,000.00 | 12,757,000.00 | 87,074,000.00 | 55,325,000.00 | 129,663,000.00 | -145,915,000.00 | 410,052,000.00 | 99,373,000.00 | 154,392,000.00 | 560,765,000.00 | 265,688,000.00 | 350,298,000.00 | 379,032,000.00 | 956,997,000.00 | 212,909,000.00 | 165,472,000.00 | -127,121,000.00 | -204,686,000.00 | -91,503,000.00 | -97,642,000.00 | -57,782,000.00 | |
| Net Income | ||||||||||||||||||||||||||
| Net Income | 265,195,000.00
+0% |
69,878,000.00
-74% |
-255,158,000.00
-465% |
-705,870,000.00
+177% |
334,869,000.00
-147% |
471,221,000.00
+41% |
536,681,000.00
+14% |
490,616,000.00
-9% |
1,317,917,000.00
+169% |
-1,536,985,000.00
-217% |
2,798,005,000.00
-282% |
3,444,702,000.00
+23% |
4,459,091,000.00
+29% |
6,156,029,000.00
+38% |
1,858,140,000.00
-70% |
898,129,000.00
-52% |
-2,391,188,000.00
-366% |
3,483,150,000.00
-246% |
3,371,517,000.00
-3% |
3,136,289,000.00
-7% |
-3,644,359,000.00
-216% |
-767,448,000.00
-79% |
-469,329,000.00
-39% |
-2,141,983,000.00
+356% |
-2,046,666,000.00
-4% |
|
| Net Income Ratio | (0.32%) | (0.13%) | (-0.39%) | (-1.07%) | (0.26%) | (0.41%) | (1.65%) | (1.20%) | (0.75%) | (-4.41%) | (1.93%) | (1.93%) | (1.51%) | (1.08%) | (0.62%) | (0.32%) | (-0.43%) | (0.86%) | (1.07%) | (0.72%) | (-1.43%) | (-0.54%) | (-0.19%) | (-1.63%) | (-1.16%) | |
| Earning Per Share | ||||||||||||||||||||||||||
| Basic EPS | 0.66 | 0.12 | -2.96 | -8.18 | 0.39 | 0.52 | 0.47 | 0.36 | 0.79 | -0.87 | 1.35 | 1.00 | 1.22 | 1.68 | 0.51 | 0.24 | -0.65 | 0.95 | 0.92 | 0.85 | -0.99 | -0.21 | -0.13 | -0.58 | -0.56 | |
| Diluted EPS | 0.66 | 0.12 | -2.96 | -8.18 | 0.39 | 0.52 | 0.47 | 0.36 | 0.79 | -0.87 | 1.09 | 1.00 | 1.22 | 1.68 | 0.51 | 0.24 | -0.65 | 0.95 | 0.92 | 0.85 | -0.99 | -0.21 | -0.13 | -0.58 | -0.56 | |
| Share Outstanding | ||||||||||||||||||||||||||
| Basic Share Outstanding | 399,536,999.00 | 719,289,066.00 | 86,329,352.00 | 86,329,352.00 | 858,638,462.00 | 896,834,615.00 | 1,132,748,936.00 | 1,365,653,523.00 | 1,668,385,380.00 | 1,775,246,134.00 | 2,871,833,907.00 | 3,476,426,368.00 | 3,666,776,192.00 | 3,666,776,192.00 | 3,668,298,653.00 | 3,671,776,192.00 | 3,676,189,998.00 | 3,677,545,667.00 | 3,677,545,667.00 | 3,677,545,667.00 | 3,677,545,667.00 | 3,677,545,667.00 | 3,677,545,667.00 | 3,677,545,667.00 | 3,677,545,667.00 | |
| Diluted Share Outstanding | 399,536,999.00 | 719,289,066.00 | 86,329,352.00 | 86,329,352.00 | 858,638,462.00 | 896,834,615.00 | 1,132,748,936.00 | 1,365,653,523.00 | 1,674,946,955.00 | 1,775,246,134.00 | 2,871,833,907.00 | 3,476,426,368.00 | 3,666,776,192.00 | 3,667,476,230.00 | 3,671,460,316.00 | 3,671,776,192.00 | 3,676,189,998.00 | 3,677,545,667.00 | 3,677,545,667.00 | 3,677,545,667.00 | 3,677,545,667.00 | 3,677,545,667.00 | 3,677,545,667.00 | 3,677,545,667.00 | 3,677,545,667.00 | |