Sino
0365.HKSino ICT Holdings Limited Price (0365.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
1,455,000,000
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Sino ICT Holdings LimitedCurrency: HKD
| YEAR | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Revenue |
521,928,000.00
+0% |
458,296,000.00
-12% |
500,426,000.00
+9% |
434,412,000.00
-13% |
374,860,000.00
-14% |
455,199,000.00
+21% |
845,323,000.00
+86% |
632,833,000.00
-25% |
565,372,000.00
-11% |
787,603,000.00
+39% |
838,203,000.00
+6% |
726,975,000.00
-13% |
357,812,438.00
-51% |
253,028,000.00
-29% |
71,430,000.00
-72% |
201,163,000.00
+182% |
270,560,000.00
+34% |
322,981,000.00
+19% |
231,616,000.00
-28% |
211,795,000.00
-9% |
|
| Cost of Revenue | |||||||||||||||||||||
| Cost of Revenue | 421,536,000.00 | 406,520,000.00 | 424,114,000.00 | 370,754,000.00 | 348,934,000.00 | 393,758,000.00 | 732,223,000.00 | 532,429,000.00 | 484,963,000.00 | 679,266,000.00 | 731,685,000.00 | 628,705,000.00 | 405,057,654.00 | 174,848,000.00 | 127,992,000.00 | 116,839,000.00 | 136,078,000.00 | 181,152,000.00 | 136,626,000.00 | 150,424,000.00 | |
| Gross Profit | |||||||||||||||||||||
| Gross Profit |
100,392,000.00
+0% |
51,776,000.00
-48% |
76,312,000.00
+47% |
63,658,000.00
-17% |
25,926,000.00
-59% |
61,441,000.00
+137% |
113,100,000.00
+84% |
100,404,000.00
-11% |
80,409,000.00
-20% |
108,337,000.00
+35% |
106,518,000.00
-2% |
98,270,000.00
-8% |
-47,245,216.00
-148% |
78,180,000.00
-265% |
-56,562,000.00
-172% |
84,324,000.00
-249% |
134,482,000.00
+59% |
141,829,000.00
+5% |
94,990,000.00
-33% |
61,371,000.00
-35% |
|
| Gross Profit Ratio | (0.19%) | (0.11%) | (0.15%) | (0.15%) | (0.07%) | (0.13%) | (0.13%) | (0.16%) | (0.14%) | (0.14%) | (0.13%) | (0.14%) | (-0.13%) | (0.31%) | (-0.79%) | (0.42%) | (0.50%) | (0.44%) | (0.41%) | (0.29%) | |
| Operating Expenses | |||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3,990,000.00 | 4,993,000.00 | 5,971,000.00 | 6,128,000.00 | 0.00 | 7,901,313.00 | 8,569,000.00 | 5,541,000.00 | 3,769,000.00 | 12,764,000.00 | 2,098,000.00 | 23,062,000.00 | 0.00 | |
| General and Administrative | 46,380,000.00 | 59,372,000.00 | 45,384,000.00 | 43,581,000.00 | 44,777,000.00 | 42,122,000.00 | 40,260,000.00 | 44,197,000.00 | 44,586,000.00 | 53,747,000.00 | 55,777,000.00 | 59,007,000.00 | 192,481,285.00 | 52,461,000.00 | 64,295,000.00 | 61,813,000.00 | 67,657,000.00 | 76,351,000.00 | 97,228,000.00 | 97,311,000.00 | |
| Selling, General & Admin... | 70,209,000.00 | 83,947,000.00 | 70,975,000.00 | 67,453,000.00 | 70,274,000.00 | 70,657,000.00 | 83,927,000.00 | 92,546,000.00 | 91,391,000.00 | 109,496,000.00 | 119,317,000.00 | 105,283,000.00 | 262,646,010.00 | 87,505,000.00 | 101,675,000.00 | 97,347,000.00 | 115,216,000.00 | 127,453,000.00 | 142,421,000.00 | 132,240,000.00 | |
| Selling & Marketing Exp... | 23,829,000.00 | 24,575,000.00 | 25,591,000.00 | 23,872,000.00 | 25,497,000.00 | 28,535,000.00 | 43,667,000.00 | 48,349,000.00 | 46,805,000.00 | 55,749,000.00 | 63,540,000.00 | 46,276,000.00 | 78,629,314.00 | 35,044,000.00 | 37,380,000.00 | 35,534,000.00 | 47,559,000.00 | 51,102,000.00 | 45,193,000.00 | 34,929,000.00 | |
| Depreciation and Amortiz... | 15,499,000.00 | 15,162,000.00 | 15,374,000.00 | 15,257,000.00 | 15,502,000.00 | 14,506,000.00 | 13,171,000.00 | 12,744,000.00 | 9,518,000.00 | 9,836,000.00 | 10,309,000.00 | 10,196,000.00 | 10,146,641.00 | 8,466,000.00 | 8,849,000.00 | 7,371,000.00 | 16,077,000.00 | 17,522,000.00 | 18,981,000.00 | 56,831,000.00 | |
| Other Expenses | -4,014,000.00 | 8,406,000.00 | 8,593,000.00 | 1,681,000.00 | 6,257,000.00 | -5,132,000.00 | 7,998,000.00 | -12,432,000.00 | -21,865,000.00 | 14,000.00 | 17,000.00 | -13,079,000.00 | -3,215,990.00 | 77,802,000.00 | -338,000.00 | -7,010,000.00 | -6,810,000.00 | -12,395,000.00 | -7,558,000.00 | -24,798,000.00 | |
| Total Operating Expenses | 66,195,000.00 | 92,353,000.00 | 79,568,000.00 | 69,134,000.00 | 76,531,000.00 | 65,525,000.00 | 91,925,000.00 | 80,114,000.00 | 69,526,000.00 | 106,695,000.00 | 103,171,000.00 | 87,905,000.00 | 273,763,313.00 | 82,157,000.00 | 96,885,000.00 | 90,337,000.00 | 108,406,000.00 | 115,058,000.00 | 134,863,000.00 | 107,996,000.00 | |
| Cost and Exponses | 487,731,000.00 | 498,873,000.00 | 503,682,000.00 | 439,888,000.00 | 425,465,000.00 | 459,283,000.00 | 824,148,000.00 | 612,543,000.00 | 554,489,000.00 | 785,961,000.00 | 834,856,000.00 | 716,610,000.00 | 678,820,969.00 | 257,005,000.00 | 224,877,000.00 | 207,176,000.00 | 244,484,000.00 | 296,210,000.00 | 271,489,000.00 | 257,866,000.00 | |
| Operating Income | |||||||||||||||||||||
| Operating Income |
34,197,000.00
+0% |
-40,577,000.00
-219% |
-3,256,000.00
-92% |
-5,476,000.00
+68% |
-50,605,000.00
+824% |
-4,084,000.00
-92% |
21,175,000.00
-618% |
20,290,000.00
-4% |
10,883,000.00
-46% |
13,661,000.00
+26% |
8,915,000.00
-35% |
11,258,000.00
+26% |
-321,008,530.00
-2,951% |
-11,821,000.00
-96% |
-130,509,000.00
+1,004% |
2,252,000.00
-102% |
33,786,000.00
+1,400% |
43,240,000.00
+28% |
-39,873,000.00
-192% |
-46,071,000.00
+16% |
|
| Operating Income Ratio | (0.07%) | (-0.09%) | (-0.01%) | (-0.01%) | (-0.13%) | (-0.01%) | (0.03%) | (0.03%) | (0.02%) | (0.02%) | (0.01%) | (0.02%) | (-0.90%) | (-0.05%) | (-1.83%) | (0.01%) | (0.12%) | (0.13%) | (-0.17%) | (-0.22%) | |
| Other Income and Exp... | |||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3,553,000.00 | 3,021,000.00 | 2,971,000.00 | 528,000.00 | 8,009,330.00 | 779,000.00 | 201,000.00 | 236,000.00 | 463,000.00 | 2,280,000.00 | 2,550,000.00 | 2,506,000.00 | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 1,363,000.00 | 1,219,000.00 | 11,000.00 | 775,000.00 | 3,180,000.00 | 1,492,000.00 | 865,000.00 | 4,594,000.00 | 7,036,000.00 | 0.00 | 11,092,000.00 | 13,301,000.00 | 17,720,000.00 | 18,617,000.00 | 10,645,000.00 | 7,081,000.00 | 24,355,000.00 | |
| Total Other Income/Exp... | 182,000.00 | 2,393,000.00 | 4,084,000.00 | 4,465,000.00 | -7,220,000.00 | -10,999.00 | -775,000.00 | -3,180,000.00 | 25,366,000.00 | 15,294,000.00 | -5,634,000.00 | -20,127,000.00 | -454,285,531.00 | 69,306,000.00 | -12,913,001.00 | -17,484,000.00 | -8,537,000.00 | 3,176,000.00 | -4,543,000.00 | -24,679,000.00 | |
| EBITDA | |||||||||||||||||||||
| EBITDA | 49,696,000.00 | -25,415,000.00 | 12,118,000.00 | 9,781,000.00 | -41,104,000.00 | 10,403,000.00 | 34,346,000.00 | 33,034,000.00 | 20,401,000.00 | 23,765,000.00 | 19,224,000.00 | 8,650,000.00 | -756,694,110.00 | 74,420,000.00 | -121,272,000.00 | 15,078,000.00 | 50,326,000.00 | 71,710,000.00 | 492,000.00 | 10,436,000.00 | |
| EBITDA ratio | (0.10%) | (-0.06%) | (0.02%) | (0.02%) | (-0.11%) | (0.02%) | (0.04%) | (0.05%) | (0.04%) | (0.03%) | (0.02%) | (0.01%) | (-0.87%) | (0.34%) | (-1.98%) | (0.06%) | (0.22%) | (0.20%) | (-0.03%) | (0.05%) | |
| Income Before Tax | |||||||||||||||||||||
| Income Before Tax | 34,199,000.00 | -38,184,000.00 | 828,000.00 | -1,011,000.00 | -57,825,000.00 | -4,114,000.00 | 20,400,000.00 | 17,110,000.00 | 9,391,000.00 | 12,796,000.00 | 4,321,000.00 | -8,869,000.00 | -775,294,061.00 | 57,925,000.00 | -143,422,000.00 | -9,505,000.00 | 25,249,000.00 | 46,416,000.00 | -33,641,000.00 | -70,750,000.00 | |
| Income Before Tax Ratio | (0.07%) | (-0.08%) | (0.00%) | (0.00%) | (-0.15%) | (-0.01%) | (0.02%) | (0.03%) | (0.02%) | (0.02%) | (0.01%) | (-0.01%) | (-2.17%) | (0.23%) | (-2.01%) | (-0.05%) | (0.09%) | (0.14%) | (-0.15%) | (-0.33%) | |
| Income Tax Expense | |||||||||||||||||||||
| Income Tax Expense | 1,958,000.00 | -1,004,000.00 | -1,369,000.00 | -1,516,000.00 | -688,000.00 | 4,079,000.00 | 8,163,000.00 | 4,113,000.00 | 3,653,000.00 | 3,370,000.00 | 1,786,000.00 | -433,000.00 | 28,905,261.00 | 6,356,000.00 | -20,822,000.00 | 4,068,000.00 | 5,599,000.00 | 8,134,000.00 | -549,000.00 | 231,000.00 | |
| Net Income | |||||||||||||||||||||
| Net Income | 32,241,000.00
+0% |
-37,180,000.00
-215% |
2,197,000.00
-106% |
505,000.00
-77% |
-57,137,000.00
-11,414% |
-8,193,000.00
-86% |
12,306,000.00
-250% |
12,997,000.00
+6% |
5,738,000.00
-56% |
9,426,000.00
+64% |
2,535,000.00
-73% |
-8,436,000.00
-433% |
-804,199,322.00
+9,433% |
51,569,000.00
-106% |
-122,919,000.00
-338% |
-13,573,000.00
-89% |
19,650,000.00
-245% |
38,282,000.00
+95% |
-33,092,000.00
-186% |
-62,509,000.00
+89% |
|
| Net Income Ratio | (0.06%) | (-0.08%) | (0.00%) | (0.00%) | (-0.15%) | (-0.02%) | (0.01%) | (0.02%) | (0.01%) | (0.01%) | (0.00%) | (-0.01%) | (-2.25%) | (0.20%) | (-1.72%) | (-0.07%) | (0.07%) | (0.12%) | (-0.14%) | (-0.30%) | |
| Earning Per Share | |||||||||||||||||||||
| Basic EPS | 0.09 | -0.09 | 0.00 | 0.00 | -0.11 | -0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.00 | -0.02 | -0.59 | 0.04 | -0.08 | -0.01 | 0.01 | 0.03 | -0.02 | -0.04 | |
| Diluted EPS | 0.09 | -0.09 | 0.00 | 0.00 | -0.11 | -0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.00 | -0.02 | -0.59 | -0.01 | -0.08 | -0.01 | 0.01 | 0.03 | -0.02 | -0.04 | |
| Share Outstanding | |||||||||||||||||||||
| Basic Share Outstanding | 358,631,813.00 | 425,887,743.00 | 448,367,347.00 | 525,000,000.00 | 525,000,000.00 | 525,000,000.00 | 525,000,000.00 | 525,000,000.00 | 525,000,000.00 | 525,000,000.00 | 1,023,750,000.00 | 525,000,000.00 | 1,363,270,000.00 | 1,455,000,000.00 | 1,454,329,774.00 | 1,455,000,000.00 | 1,455,000,000.00 | 1,455,000,000.00 | 1,455,000,000.00 | 1,455,042,550.00 | |
| Diluted Share Outstanding | 358,631,813.00 | 425,887,743.00 | 448,367,347.00 | 525,000,000.00 | 525,000,000.00 | 525,000,000.00 | 525,000,000.00 | 525,000,000.00 | 525,000,000.00 | 525,000,000.00 | 1,023,750,000.00 | 525,000,000.00 | 1,363,270,000.00 | 1,825,000,000.00 | 1,455,000,000.00 | 1,455,000,000.00 | 1,455,000,000.00 | 1,455,000,000.00 | 1,455,000,000.00 | 1,455,000,000.00 | |