DT
0356.HKDT Capital Limited Price (0356.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
2,735,280,000
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
DT Capital LimitedCurrency: HKD
| YEAR | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Revenue |
1,477,101.00
+0% |
2,040,506.00
+38% |
975,761.00
-52% |
4,983,964.00
+411% |
1,957,505.00
-61% |
196,951.00
-90% |
225,978.00
+15% |
132,120.00
-42% |
132,120.00
+0% |
-618,477.00
-568% |
-990,052.00
+60% |
3,683,141.00
-472% |
50,237,344.00
+1,264% |
15,276,937.00
-70% |
16,429,088.00
+8% |
-36,326,412.00
-321% |
1,750,740.00
-105% |
2,965,756.00
+69% |
-3,322,725.00
-212% |
-8,629,115.00
+160% |
-19,170,913.00
+122% |
|
| Cost of Revenue | ||||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 40,852,555.00 | 5,385,217.00 | 4,249,021.00 | 2,561,996.00 | 2,028,817.00 | 4,232,071.00 | 0.00 | 0.00 | 0.00 | |
| Gross Profit | ||||||||||||||||||||||
| Gross Profit |
1,477,101.00
+0% |
2,040,506.00
+38% |
975,761.00
-52% |
4,983,964.00
+411% |
1,957,505.00
-61% |
196,951.00
-90% |
225,978.00
+15% |
132,120.00
-42% |
132,120.00
+0% |
-618,477.00
-568% |
-990,052.00
+60% |
3,683,141.00
-472% |
9,384,789.00
+155% |
9,891,720.00
+5% |
12,180,067.00
+23% |
-38,888,408.00
-419% |
-278,077.00
-99% |
-1,266,315.00
+355% |
-3,322,725.00
+162% |
-8,629,115.00
+160% |
-19,170,913.00
+122% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.19%) | (0.65%) | (0.74%) | (1.07%) | (-0.16%) | (-0.43%) | (1.00%) | (1.00%) | (1.00%) | |
| 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 | -15.02 | -13.84 | 1.42 | 2.84 | 0.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 1,081,787.00 | 1,053,990.00 | 530,017.00 | 621,445.00 | 600,000.00 | 600,000.00 | 3,309,271.00 | 5,674,823.00 | 7,051,304.00 | 9,235,289.00 | 9,802,465.00 | 9,110,425.00 | 7,165,855.00 | 11,221,413.00 | 16,503,276.00 | 8,116,341.00 | 7,867,671.00 | 9,210,637.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 1,081,787.00 | 1,053,990.00 | 530,017.00 | 621,445.00 | 600,000.00 | 600,000.00 | 3,309,271.00 | 5,674,823.00 | 7,051,304.00 | 9,235,289.00 | 10,108,465.00 | 9,337,945.00 | 7,396,993.00 | 11,221,413.00 | 16,503,276.00 | 8,116,341.00 | 7,867,671.00 | 9,210,637.00 | |
| Selling & Marketing Exp... | 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 | 306,000.00 | 227,520.00 | 231,138.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 6,817,949.00 | 7,913,612.00 | -19,949,654.00 | 2,839.00 | -70,442,526.00 | 110,242.00 | 114,232.00 | 3,989.00 | 0.00 | 72,585.00 | 72,584.00 | 14,623.00 | 92,975.00 | 61,726.00 | 49,934.00 | 49,934.00 | 2,028,817.00 | 4,232,071.00 | 55,191.00 | 24,649,492.00 | 28,381,550.00 | |
| Other Expenses | 0.00 | 0.00 | 0.00 | 1,300,961.00 | 1,196,578.00 | 3,846,553.00 | 3,996,029.00 | 3,313,274.00 | 3,909,254.00 | 0.00 | 0.00 | 0.00 | -6,326,273.00 | -4,461,660.00 | -5,088,924.00 | -4,834,997.00 | -25,550,946.00 | -37,328,665.00 | -1,365,792.00 | -16,020,381.00 | 0.00 | |
| Total Operating Expenses | 0.00 | 0.00 | 0.00 | 2,382,748.00 | 2,250,568.00 | 4,376,570.00 | 4,617,474.00 | 3,913,274.00 | 4,509,254.00 | 3,309,271.00 | 5,674,823.00 | 7,051,304.00 | 7,802,124.00 | 10,069,935.00 | 8,394,007.00 | 7,318,934.00 | 25,550,946.00 | 37,328,665.00 | 1,365,792.00 | 16,020,381.00 | 9,210,637.00 | |
| Cost and Exponses | 0.00 | 0.00 | 0.00 | 2,382,748.00 | 2,250,568.00 | 4,376,570.00 | 4,617,474.00 | 3,913,274.00 | 4,509,254.00 | 3,309,271.00 | 5,674,823.00 | 7,051,304.00 | 48,654,679.00 | 10,069,935.00 | 8,394,007.00 | 7,318,934.00 | 27,579,767.00 | 41,560,733.00 | 1,365,795.00 | 16,020,377.00 | 9,210,637.00 | |
| Operating Income | ||||||||||||||||||||||
| Operating Income |
1,477,101.00
+0% |
2,040,506.00
+38% |
975,761.00
-52% |
11,698,880.00
+1,099% |
-293,063.00
-103% |
-7,732,715.00
+2,539% |
-1,581,481.00
-80% |
-3,781,153.00
+139% |
-4,377,134.00
+16% |
-3,279,503.00
-25% |
-5,958,807.00
+82% |
-3,368,163.00
-43% |
149,500.00
-104% |
5,168,472.00
+3,357% |
7,091,143.00
+37% |
-43,723,405.00
-717% |
-25,829,020.00
-41% |
-38,594,980.00
+49% |
-4,688,520.00
-88% |
-24,649,490.00
+426% |
-28,381,550.00
+15% |
|
| Operating Income Ratio | (1.00%) | (1.00%) | (1.00%) | (2.35%) | (-0.15%) | (-39.26%) | (-7.00%) | (-28.62%) | (-33.13%) | (5.30%) | (6.02%) | (-0.91%) | (0.00%) | (0.34%) | (0.43%) | (1.20%) | (-14.75%) | (-13.01%) | (1.41%) | (2.86%) | (1.48%) | |
| Other Income and Exp... | ||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 2,248,176.00 | 3,218,932.00 | 1,292,073.00 | 500,864.00 | 491,158.00 | 542,656.00 | 594,030.00 | 0.00 | 706,068.00 | 374,351.00 | 6,359,962.00 | 8,914,109.00 | 7,578,080.00 | 472,911.00 | 113,469.00 | 201,237.00 | 37,110.00 | 19,670.00 | 0.00 | |
| Interest Expenses | 0.00 | 0.00 | 19,949,654.00 | 3,218,932.00 | 1,292,073.00 | 500,864.00 | 491,158.00 | 542,656.00 | 594,030.00 | 648,245.00 | 706,068.00 | 374,351.00 | 0.00 | 0.00 | 0.00 | 0.00 | 113,469.00 | 201,237.00 | 37,110.00 | 0.00 | 0.00 | |
| Total Other Income/Exp... | 6,817,949.00 | 7,913,612.00 | -17,720,229.00 | -3,218,932.00 | -71,734,599.00 | -4,053,960.00 | -491,158.00 | -542,656.00 | -594,030.00 | -72,585.00 | -706,068.00 | -374,351.00 | 1,340,189.00 | -23,196.00 | 894,004.00 | 78,059.00 | -113,469.00 | 169,333.00 | -37,110.00 | 136,000.00 | 0.00 | |
| EBITDA | ||||||||||||||||||||||
| EBITDA | 8,295,050.00 | 19,943,000.00 | -19,953,908.00 | 0.00 | -73,345,451.00 | 0.00 | 0.00 | -4,319,820.00 | -4,377,134.00 | -3,855,163.00 | -5,886,223.00 | -3,353,540.00 | 242,475.00 | 5,230,198.00 | 7,141,077.00 | -43,673,471.00 | -23,800,210.00 | -34,362,906.00 | -4,688,520.00 | 0.00 | 0.00 | |
| EBITDA ratio | (5.62%) | (4.88%) | (-19.45%) | (2.35%) | (-36.14%) | (-38.70%) | (-6.49%) | (-28.59%) | (-33.13%) | (5.19%) | (5.95%) | (-0.91%) | (0.00%) | (0.34%) | (0.43%) | (1.20%) | (-13.59%) | (-11.59%) | (1.41%) | (2.86%) | (0.00%) | |
| Income Before Tax | ||||||||||||||||||||||
| Income Before Tax | 8,295,050.00 | 9,954,118.00 | -18,973,893.00 | 8,479,948.00 | -72,027,662.00 | -8,233,579.00 | -2,072,639.00 | -4,323,809.00 | -4,971,164.00 | -3,927,748.00 | -6,664,875.00 | -3,742,514.00 | 1,582,664.00 | 5,207,002.00 | 8,035,081.00 | -43,645,346.00 | -26,302,496.00 | -41,048,248.00 | -4,725,630.00 | -24,513,492.00 | -28,381,550.00 | |
| Income Before Tax Ratio | (5.62%) | (4.88%) | (-19.45%) | (1.70%) | (-36.80%) | (-41.81%) | (-9.17%) | (-32.73%) | (-37.63%) | (6.35%) | (6.73%) | (-1.02%) | (0.03%) | (0.34%) | (0.49%) | (1.20%) | (-15.02%) | (-13.84%) | (1.42%) | (2.84%) | (1.48%) | |
| Income Tax Expense | ||||||||||||||||||||||
| Income Tax Expense | 1,720,233.00 | -636,284.00 | 19,949,654.00 | 1,005,082.00 | 70,442,526.00 | 500,864.00 | 491,158.00 | 542,656.00 | 0.00 | 648,245.00 | 706,068.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,554,832.00 | -493,459.00 | -135,099.00 | 55,865.00 | -415,792.00 | -56,171.00 | |
| Net Income | ||||||||||||||||||||||
| Net Income | 6,574,817.00
+0% |
10,590,402.00
+61% |
-18,973,893.00
-279% |
7,474,866.00
-139% |
-72,027,662.00
-1,064% |
-8,233,579.00
-89% |
-2,072,639.00
-75% |
-4,323,809.00
+109% |
-4,971,164.00
+15% |
-3,927,748.00
-21% |
-6,664,875.00
+70% |
-3,742,514.00
-44% |
1,582,664.00
-142% |
5,207,002.00
+229% |
8,035,081.00
+54% |
-45,200,178.00
-663% |
-25,809,037.00
-43% |
-40,913,149.00
+59% |
-4,781,495.00
-88% |
-24,097,700.00
+404% |
-28,325,379.00
+18% |
|
| Net Income Ratio | (4.45%) | (5.19%) | (-19.45%) | (1.50%) | (-36.80%) | (-41.81%) | (-9.17%) | (-32.73%) | (-37.63%) | (6.35%) | (6.73%) | (-1.02%) | (0.03%) | (0.34%) | (0.49%) | (1.24%) | (-14.74%) | (-13.80%) | (1.44%) | (2.79%) | (1.48%) | |
| Earning Per Share | ||||||||||||||||||||||
| Basic EPS | 0.11 | 0.15 | -0.26 | 0.10 | -1.00 | -0.11 | -0.03 | -0.06 | -0.07 | -0.05 | -0.09 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | -0.01 | -0.02 | 0.00 | -0.01 | -0.01 | |
| Diluted EPS | 0.11 | 0.15 | -0.26 | 0.10 | -1.00 | -0.11 | -0.03 | -0.06 | -0.07 | -0.05 | -0.09 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | -0.01 | -0.02 | 0.00 | -0.01 | -0.01 | |
| Share Outstanding | ||||||||||||||||||||||
| Basic Share Outstanding | 61,561,957.00 | 71,994,575.00 | 72,000,000.00 | 72,000,000.00 | 72,000,000.00 | 72,000,000.00 | 72,000,000.00 | 72,000,000.00 | 72,000,000.00 | 72,000,000.00 | 72,000,000.00 | 927,993,151.00 | 1,899,500,000.00 | 1,899,500,000.00 | 1,903,663,288.00 | 2,279,400,000.00 | 2,279,400,000.00 | 2,279,400,000.00 | 2,280,648,986.00 | 2,735,280,000.00 | 2,735,280,000.00 | |
| Diluted Share Outstanding | 61,561,957.00 | 71,994,575.00 | 72,000,000.00 | 72,000,000.00 | 72,000,000.00 | 72,000,000.00 | 72,000,000.00 | 72,000,000.00 | 72,000,000.00 | 72,000,000.00 | 72,000,000.00 | 927,993,151.00 | 1,899,500,000.00 | 1,899,500,000.00 | 1,903,663,288.00 | 2,279,400,000.00 | 2,279,400,000.00 | 2,279,400,000.00 | 2,280,648,986.00 | 2,735,280,000.00 | 2,735,280,000.00 | |