DreamEast
0593.HKDreamEast Group Limited Price (0593.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
285,491,000
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
DreamEast Group LimitedCurrency: HKD
| YEAR | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||
| Revenue |
59,965,000.00
+0% |
331,326,000.00
+453% |
461,197,000.00
+39% |
1,107,326,000.00
+140% |
1,102,709,000.00
0% |
753,150,000.00
-32% |
743,522,000.00
-1% |
788,348,000.00
+6% |
822,844,000.00
+4% |
893,698,000.00
+9% |
947,701,000.00
+6% |
1,069,968,000.00
+13% |
1,100,812,000.00
+3% |
100,865,000.00
-91% |
98,543,000.00
-2% |
153,940,000.00
+56% |
137,569,000.00
-11% |
113,991,000.00
-17% |
62,273,000.00
-45% |
30,200,000.00
-52% |
1,278,298,000.00
+4,133% |
159,837,000.00
-87% |
119,998,000.00
-25% |
18,953,000.00
-84% |
51,208,000.00
+170% |
25,076,000.00
-51% |
|
| Cost of Revenue | |||||||||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 25,669,000.00 | 421,406,000.00 | 328,634,000.00 | 34,287,000.00 | 25,858,000.00 | 0.00 | 0.00 | 37,463,000.00 | 44,928,000.00 | 55,829,000.00 | 63,905,000.00 | 0.00 | 172,000.00 | 3,516,000.00 | 53,276,000.00 | 60,937,000.00 | 37,557,000.00 | 28,901,000.00 | 846,448,000.00 | 84,974,000.00 | 73,843,000.00 | 10,852,000.00 | 40,728,000.00 | 6,613,000.00 | |
| Gross Profit | |||||||||||||||||||||||||||
| Gross Profit |
59,965,000.00
+0% |
331,326,000.00
+453% |
435,528,000.00
+31% |
685,920,000.00
+57% |
774,075,000.00
+13% |
718,863,000.00
-7% |
717,664,000.00
0% |
788,348,000.00
+10% |
822,844,000.00
+4% |
856,235,000.00
+4% |
902,773,000.00
+5% |
1,014,139,000.00
+12% |
1,036,907,000.00
+2% |
100,865,000.00
-90% |
98,371,000.00
-2% |
150,424,000.00
+53% |
84,293,000.00
-44% |
53,054,000.00
-37% |
24,716,000.00
-53% |
1,299,000.00
-95% |
431,850,000.00
+33,145% |
74,863,000.00
-83% |
46,155,000.00
-38% |
8,101,000.00
-82% |
10,480,000.00
+29% |
18,463,000.00
+76% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (0.94%) | (0.62%) | (0.70%) | (0.95%) | (0.97%) | (1.00%) | (1.00%) | (0.96%) | (0.95%) | (0.95%) | (0.94%) | (1.00%) | (1.00%) | (0.98%) | (0.61%) | (0.47%) | (0.40%) | (0.04%) | (0.34%) | (0.47%) | (0.38%) | (0.43%) | (0.21%) | (0.74%) | |
| 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 | 0.00 | |
| General and Administrative | 0.00 | 0.00 | 168,445,000.00 | 329,432,000.00 | 366,471,000.00 | 287,627,000.00 | 259,978,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 77,481,000.00 | 106,378,000.00 | 143,076,000.00 | 108,539,000.00 | 69,324,000.00 | 38,234,000.00 | 27,483,000.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 168,445,000.00 | 329,432,000.00 | 366,471,000.00 | 287,627,000.00 | 259,978,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 22,002,000.00 | 142,153,000.00 | 166,736,000.00 | 191,236,000.00 | 133,131,000.00 | 104,978,000.00 | 44,977,000.00 | 38,281,000.00 | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 64,672,000.00 | 59,627,000.00 | 48,160,000.00 | 24,592,000.00 | 17,749,000.00 | 6,743,000.00 | 1,367,000.00 | |
| Depreciation and Amortiz... | 0.00 | 0.00 | 12,322,000.00 | 45,201,000.00 | 60,764,000.00 | 22,502,000.00 | 21,639,000.00 | 19,398,000.00 | 17,731,000.00 | 15,228,000.00 | 16,161,000.00 | 18,301,000.00 | 20,000,000.00 | 18,604,000.00 | 986,000.00 | 1,151,000.00 | 1,188,000.00 | 1,990,000.00 | 1,736,000.00 | 3,745,000.00 | 6,948,000.00 | 5,400,000.00 | 10,473,000.00 | 9,313,000.00 | 6,972,000.00 | 4,554,000.00 | |
| Other Expenses | 76,569,000.00 | 300,146,000.00 | 222,565,000.00 | 468,736,000.00 | 804,330,000.00 | 114,178,000.00 | 422,377,000.00 | 19,398,000.00 | 17,731,000.00 | 778,375,000.00 | 831,675,000.00 | 938,921,000.00 | 947,920,000.00 | 88,289,000.00 | 83,606,000.00 | 107,799,000.00 | 0.00 | 718,000.00 | -145,327,000.00 | -104,228,000.00 | 16,167,000.00 | 4,941,000.00 | -12,013,000.00 | -1,421,522,000.00 | -100,951,000.00 | 0.00 | |
| Total Operating Expenses | 76,569,000.00 | 300,146,000.00 | 391,010,000.00 | 798,168,000.00 | 1,170,801,000.00 | 401,805,000.00 | 682,355,000.00 | 19,398,000.00 | 17,731,000.00 | 778,375,000.00 | 831,675,000.00 | 938,921,000.00 | 947,920,000.00 | 88,289,000.00 | 83,606,000.00 | 107,799,000.00 | 53,960,000.00 | 190,936,999.00 | 889,069,999.00 | 326,445,000.00 | 52,612,000.00 | 421,340,999.00 | 145,144,000.00 | 1,526,500,000.00 | 145,928,000.00 | 72,724,000.00 | |
| Cost and Exponses | 76,569,000.00 | 300,146,000.00 | 416,679,000.00 | 1,219,574,000.00 | 1,499,435,000.00 | 436,092,000.00 | 708,213,000.00 | 19,398,000.00 | 17,731,000.00 | 815,838,000.00 | 876,603,000.00 | 994,750,000.00 | 1,011,825,000.00 | 88,289,000.00 | 83,778,000.00 | 111,315,000.00 | 107,236,000.00 | 251,873,999.00 | 926,626,999.00 | 355,346,000.00 | 899,060,000.00 | 506,314,999.00 | 218,987,000.00 | 1,537,352,000.00 | 186,656,000.00 | 79,337,000.00 | |
| Operating Income | |||||||||||||||||||||||||||
| Operating Income |
-16,604,000.00
+0% |
31,180,000.00
-288% |
44,518,000.00
+43% |
-112,248,000.00
-352% |
-396,726,000.00
+253% |
317,058,000.00
-180% |
35,309,000.00
-89% |
768,950,000.00
+2,078% |
805,113,000.00
+5% |
78,301,000.00
-90% |
71,594,000.00
-9% |
75,272,000.00
+5% |
88,988,000.00
+18% |
12,576,000.00
-86% |
14,765,000.00
+17% |
-11,660,000.00
-179% |
30,333,000.00
-360% |
-140,365,000.00
-563% |
-107,276,000.00
-24% |
-140,854,000.00
+31% |
265,113,999.00
-288% |
-116,373,000.00
-144% |
-98,989,000.00
-15% |
-1,518,399,000.00
+1,434% |
-135,448,000.00
-91% |
-42,633,000.00
-69% |
|
| Operating Income Ratio | (-0.28%) | (0.09%) | (0.10%) | (-0.10%) | (-0.36%) | (0.42%) | (0.05%) | (0.98%) | (0.98%) | (0.09%) | (0.08%) | (0.07%) | (0.08%) | (0.12%) | (0.15%) | (-0.08%) | (0.22%) | (-1.23%) | (-1.72%) | (-4.66%) | (0.21%) | (-0.73%) | (-0.82%) | (-80.11%) | (-2.65%) | (-1.70%) | |
| Other Income and Exp... | |||||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,455,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 60,000.00 | 34,000.00 | 16,747,000.00 | 41,391,000.00 | 154,823,000.00 | 156,503,000.00 | 166,874,000.00 | 128,574,999.00 | 116,959,000.00 | 572,583,000.00 | 17,030,000.00 | |
| Interest Expenses | 19,629,000.00 | 7,068,000.00 | 4,498,000.00 | 0.00 | 0.00 | 257,314,000.00 | 0.00 | 715,041,000.00 | 738,673,000.00 | 1,000.00 | 1,000.00 | 62,000.00 | 1,000.00 | 0.00 | 1,493,000.00 | 0.00 | 0.00 | 16,747,000.00 | 198,529,000.00 | 387,631,000.00 | 458,206,000.00 | 482,618,000.00 | 412,221,000.00 | 481,435,000.00 | 572,583,000.00 | 576,957,000.00 | |
| Total Other Income/Exp... | -19,629,000.00 | -2,944,000.00 | -634,000.00 | 51,546,000.00 | -865,569,000.00 | 40,824,000.00 | -1,937,000.00 | -715,041,000.00 | -123,000.00 | -1,000.00 | -1,000.00 | -8,000.00 | -50,290,000.00 | 0.00 | -9,945,000.00 | 108,570,000.00 | -63,004,000.00 | -14,265,000.00 | 874,653,000.00 | 313,775,000.00 | -42,379,000.00 | 445,703,000.00 | -63,556,000.00 | -640,553,000.00 | -743,319,000.00 | -1,046,981,000.00 | |
| EBITDA | |||||||||||||||||||||||||||
| EBITDA | -16,604,000.00 | 31,180,000.00 | 56,840,000.00 | -857,594,000.00 | -335,962,000.00 | 339,560,000.00 | 56,948,000.00 | 788,348,000.00 | 84,294,000.00 | 93,088,000.00 | 87,259,000.00 | 93,519,000.00 | 108,988,000.00 | 13,318,000.00 | 15,751,000.00 | -10,509,000.00 | 31,521,000.00 | -135,893,000.00 | 915,521,999.00 | 331,068,000.00 | 385,455,000.00 | -112,548,000.00 | -15,844,000.00 | -1,794,247,000.00 | -236,712,999.00 | -707,116,000.00 | |
| EBITDA ratio | (-0.28%) | (0.09%) | (0.12%) | (-0.06%) | (-0.30%) | (0.45%) | (0.08%) | (1.00%) | (1.00%) | (0.10%) | (0.09%) | (0.09%) | (0.10%) | (0.31%) | (0.16%) | (-0.07%) | (0.23%) | (-1.21%) | (-1.69%) | (-4.55%) | (0.21%) | (-0.70%) | (-0.74%) | (-79.62%) | (-2.51%) | (-28.20%) | |
| Income Before Tax | |||||||||||||||||||||||||||
| Income Before Tax | -36,233,000.00 | 24,112,000.00 | 40,020,000.00 | -60,702,000.00 | -304,222,000.00 | 44,610,000.00 | 33,372,000.00 | 53,909,000.00 | 66,440,000.00 | 78,300,000.00 | 71,593,000.00 | 75,210,000.00 | 88,987,000.00 | 12,576,000.00 | 14,765,000.00 | 96,910,000.00 | 30,333,000.00 | -154,630,000.00 | 872,395,000.00 | 172,921,000.00 | 222,735,000.00 | 329,330,000.00 | -154,892,000.00 | -1,920,519,000.00 | -816,268,000.00 | -1,089,614,000.00 | |
| Income Before Tax Ratio | (-0.60%) | (0.07%) | (0.09%) | (-0.05%) | (-0.28%) | (0.06%) | (0.04%) | (0.07%) | (0.08%) | (0.09%) | (0.08%) | (0.07%) | (0.08%) | (0.12%) | (0.15%) | (0.63%) | (0.22%) | (-1.36%) | (14.01%) | (5.73%) | (0.17%) | (2.06%) | (-1.29%) | (-101.33%) | (-15.94%) | (-43.45%) | |
| Income Tax Expense | |||||||||||||||||||||||||||
| Income Tax Expense | -71,000.00 | 1,953,000.00 | 3,153,000.00 | 6,190,000.00 | 5,141,000.00 | 5,600,000.00 | 8,933,000.00 | 8,891,000.00 | 10,300,000.00 | 13,151,000.00 | 8,360,000.00 | 10,690,000.00 | 13,062,000.00 | -74,000.00 | 41,000.00 | 920,000.00 | 1,529,000.00 | 45,000.00 | 256,015,000.00 | 129,862,000.00 | 95,804,000.00 | 170,881,000.00 | 38,626,000.00 | -356,812,000.00 | 22,807,000.00 | -178,895,000.00 | |
| Net Income | |||||||||||||||||||||||||||
| Net Income | -36,162,000.00
+0% |
22,159,000.00
-161% |
36,867,000.00
+66% |
-46,243,000.00
-225% |
-183,583,000.00
+297% |
54,144,000.00
-129% |
33,341,000.00
-38% |
45,018,000.00
+35% |
56,140,000.00
+25% |
65,149,000.00
+16% |
63,233,000.00
-3% |
64,520,000.00
+2% |
75,925,000.00
+18% |
1,463,383,000.00
+1,827% |
13,231,000.00
-99% |
95,990,000.00
+625% |
28,804,000.00
-70% |
-143,597,000.00
-599% |
551,825,000.00
-484% |
33,247,999.00
-94% |
115,575,000.00
+248% |
159,932,000.00
+38% |
-199,812,000.00
-225% |
-1,765,132,000.00
+783% |
-860,648,000.00
-51% |
-903,659,000.00
+5% |
|
| Net Income Ratio | (-0.60%) | (0.07%) | (0.08%) | (-0.04%) | (-0.17%) | (0.07%) | (0.04%) | (0.06%) | (0.07%) | (0.07%) | (0.07%) | (0.06%) | (0.07%) | (14.51%) | (0.13%) | (0.62%) | (0.21%) | (-1.26%) | (8.86%) | (1.10%) | (0.09%) | (1.00%) | (-1.67%) | (-93.13%) | (-16.81%) | (-36.04%) | |
| Earning Per Share | |||||||||||||||||||||||||||
| Basic EPS | -0.12 | 0.03 | 0.02 | -0.04 | -0.07 | 0.21 | 0.09 | 0.17 | 0.23 | 0.27 | 0.22 | 0.23 | 0.28 | 5.61 | 0.06 | 0.47 | 0.12 | -0.64 | 2.33 | 0.13 | 0.44 | 0.31 | -0.70 | -6.18 | -3.01 | -3.17 | |
| Diluted EPS | -0.12 | 0.03 | 0.02 | -0.04 | -0.07 | 0.21 | 0.09 | 0.17 | 0.23 | 0.26 | 0.22 | 0.23 | 0.28 | 5.61 | 0.06 | 0.39 | 0.12 | -0.64 | 2.20 | 0.13 | 0.41 | 0.31 | -0.70 | -6.18 | -3.01 | -3.17 | |
| Share Outstanding | |||||||||||||||||||||||||||
| Basic Share Outstanding | 301,350,000.00 | 718,670,270.00 | 872,050,000.00 | 1,094,908,309.00 | 2,602,222,617.00 | 2,596,114,617.00 | 259,529,204.00 | 259,719,231.00 | 241,373,970.00 | 238,535,887.00 | 285,617,041.00 | 284,623,111.00 | 273,036,561.00 | 261,013,850.00 | 206,962,604.00 | 246,990,000.00 | 236,098,360.00 | 222,976,708.00 | 249,930,276.00 | 260,750,000.00 | 541,497,000.00 | 519,462,999.00 | 285,491,000.00 | 285,491,000.00 | 285,491,000.00 | 285,491,000.00 | |
| Diluted Share Outstanding | 301,350,000.00 | 718,670,270.00 | 872,050,000.00 | 1,094,908,309.00 | 2,602,222,617.00 | 2,596,114,617.00 | 259,529,204.00 | 260,973,913.00 | 241,820,344.00 | 249,525,732.00 | 285,965,144.00 | 284,623,111.00 | 273,036,561.00 | 261,013,850.00 | 206,962,604.00 | 246,990,000.00 | 236,113,000.00 | 222,985,000.00 | 250,917,000.00 | 261,106,000.00 | 541,497,000.00 | 519,462,999.00 | 285,491,000.00 | 285,491,000.00 | 285,491,000.00 | 285,491,000.00 | |