Hybrid
1188.HKHybrid Kinetic Group Limited Price (1188.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
20,352,873
(99.9)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Hybrid Kinetic Group 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 |
57,057,000.00
+0% |
32,002,000.00
-44% |
14,263,000.00
-55% |
15,445,000.00
+8% |
17,265,000.00
+12% |
6,758,000.00
-61% |
316,085,000.00
+4,577% |
864,160,000.00
+173% |
920,305,000.00
+6% |
1,014,999.00
-100% |
10,393,000.00
+924% |
28,608,000.00
+175% |
70,440,000.00
+146% |
43,039,000.00
-39% |
52,183,000.00
+21% |
0.00
+0% |
38,004,000.00
+0% |
15,529,000.00
-59% |
35,434,000.00
+128% |
61,250,000.00
+73% |
16,341,999.00
-73% |
21,825,000.00
+34% |
2,571,000.00
-88% |
0.00
+0% |
0.00
+0% |
|
| Cost of Revenue | ||||||||||||||||||||||||||
| Cost of Revenue | 24,680,000.00 | 13,165,000.00 | 3,147,000.00 | 8,382,000.00 | 14,045,000.00 | 5,382,000.00 | 318,208,000.00 | 846,739,000.00 | 880,487,000.00 | 6,217,000.00 | 15,659,000.00 | 26,933,000.00 | 50,288,000.00 | 42,975,000.00 | 40,715,000.00 | 5,280,000.00 | 48,947,000.00 | 30,518,000.00 | 47,961,000.00 | 82,364,000.00 | 37,884,000.00 | 33,888,000.00 | 5,648,000.00 | 485,000.00 | 108,000.00 | |
| Gross Profit | ||||||||||||||||||||||||||
| Gross Profit |
32,377,000.00
+0% |
18,837,000.00
-42% |
11,116,000.00
-41% |
7,063,000.00
-36% |
3,220,000.00
-54% |
1,376,000.00
-57% |
-2,123,000.00
-254% |
17,421,000.00
-921% |
39,817,999.00
+129% |
-5,202,000.00
-113% |
-5,266,000.00
+1% |
1,675,000.00
-132% |
20,152,000.00
+1,103% |
64,000.00
-100% |
11,468,000.00
+17,819% |
-5,280,000.00
-146% |
-10,943,000.00
+107% |
-14,989,000.00
+37% |
-12,527,000.00
-16% |
-21,114,000.00
+69% |
-21,542,000.00
+2% |
-12,063,000.00
-44% |
-3,077,000.00
-74% |
-485,000.00
-84% |
-108,000.00
-78% |
|
| Gross Profit Ratio | (0.57%) | (0.59%) | (0.78%) | (0.46%) | (0.19%) | (0.20%) | (-0.01%) | (0.02%) | (0.04%) | (-5.13%) | (-0.51%) | (0.06%) | (0.29%) | (0.00%) | (0.22%) | (0.00%) | (-0.29%) | (-0.97%) | (-0.35%) | (-0.34%) | (-1.32%) | (-0.55%) | (-1.20%) | (0.00%) | (0.00%) | |
| 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 | 6,623,000.00 | 6,623,000.00 | 24,684,000.00 | 9,084,000.00 | 1,580,000.00 | 96,390,000.00 | 38,565,000.00 | 34,912,000.00 | 62,653,000.00 | 21,923,000.00 | 208,769,000.00 | 1,607,000.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 68,738,000.00 | 35,660,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 22,354.00 | |
| Selling, General & Admin... | 68,738,000.00 | 35,660,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 72,968,000.00 | 134,183,000.00 | 75,820,000.00 | 64,022,999.00 | 104,161,000.00 | 251,967,000.00 | 144,834,000.00 | 106,436,000.00 | 178,712,000.00 | 302,001,000.00 | 313,293,000.00 | 328,303,000.00 | 343,849,000.00 | 294,309,000.00 | 112,667,000.00 | 65,245,999.00 | 29,125,000.00 | 476,244,000.00 | 21,355,000.00 | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 21,332,646.00 | |
| Depreciation and Amortiz... | 15,008,000.00 | 12,822,000.00 | 4,369,000.00 | 3,713,000.00 | 4,776,000.00 | 4,097,000.00 | 7,184,000.00 | 8,355,000.00 | 7,968,000.00 | 5,979,000.00 | 12,898,000.00 | 13,358,000.00 | 26,789,000.00 | 20,179,000.00 | 15,504,000.00 | 5,280,000.00 | 12,413,000.00 | 18,835,000.00 | 21,949,000.00 | 29,433,000.00 | 33,985,000.00 | 12,239,000.00 | 4,062,999.00 | 485,000.00 | 108,000.00 | |
| Other Expenses | -31,965,000.00 | -4,859,000.00 | 3,394,000.00 | 66,034,000.00 | 56,584,000.00 | -40,881,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 459,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Operating Expenses | 36,773,000.00 | 30,801,000.00 | 49,856,000.00 | 66,034,000.00 | 56,584,000.00 | 40,881,000.00 | 72,968,000.00 | 134,183,000.00 | 75,820,000.00 | 64,022,999.00 | 110,784,000.00 | 258,130,999.00 | 169,518,000.00 | 115,520,000.00 | 180,292,000.00 | 398,391,000.00 | 351,858,000.00 | 363,215,000.00 | 406,502,000.00 | 316,232,000.00 | 321,436,000.00 | 66,852,999.00 | 29,125,000.00 | 476,244,000.00 | 21,355,000.00 | |
| Cost and Exponses | 61,453,000.00 | 43,966,000.00 | 53,003,000.00 | 74,416,000.00 | 70,629,000.00 | 46,263,000.00 | 391,176,000.00 | 980,922,000.00 | 956,307,000.00 | 70,240,000.00 | 126,443,000.00 | 285,064,000.00 | 219,806,000.00 | 158,495,000.00 | 221,007,000.00 | 403,671,000.00 | 400,805,000.00 | 393,733,000.00 | 454,463,000.00 | 398,596,000.00 | 359,320,000.00 | 100,741,000.00 | 34,773,000.00 | 476,729,000.00 | 21,463,000.00 | |
| Operating Income | ||||||||||||||||||||||||||
| Operating Income |
-4,396,000.00
+0% |
-11,964,000.00
+172% |
-35,346,000.00
+195% |
-58,971,000.00
+67% |
-53,364,000.00
-10% |
-39,505,000.00
-26% |
-75,091,000.00
+90% |
-116,762,000.00
+55% |
-36,002,000.00
-69% |
-69,225,000.00
+92% |
-116,050,000.00
+68% |
-256,456,000.00
+121% |
-149,366,000.00
-42% |
-115,456,000.00
-23% |
-168,824,000.00
+46% |
-403,671,000.00
+139% |
-362,801,000.00
-10% |
-378,204,000.00
+4% |
-419,029,000.00
+11% |
-337,346,000.00
-19% |
-342,978,000.00
+2% |
-78,916,000.00
-77% |
-32,202,000.00
-59% |
-476,729,000.00
+1,380% |
-21,463,000.00
-95% |
|
| Operating Income Ratio | (-0.08%) | (-0.37%) | (-2.48%) | (-3.82%) | (-3.09%) | (-5.85%) | (-0.24%) | (-0.14%) | (-0.04%) | (-68.20%) | (-11.17%) | (-8.96%) | (-2.12%) | (-2.68%) | (-3.24%) | (0.00%) | (-9.55%) | (-24.35%) | (-11.83%) | (-5.51%) | (-20.99%) | (-3.62%) | (-12.53%) | (0.00%) | (0.00%) | |
| Other Income and Exp... | ||||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,551,000.00 | 1,206,000.00 | 1,874,000.00 | 2,544,000.00 | 5,526,000.00 | 1,776,000.00 | 619,000.00 | 1,792,000.00 | 2,615,000.00 | 3,026,000.00 | 1,895,000.00 | 11,137,000.00 | 19,757,000.00 | 7,309,000.00 | 2,435,000.00 | 40,000.00 | 22,000.00 | 14,000.00 | 10,000.00 | 5,000.00 | |
| Interest Expenses | 6,259,000.00 | 3,635,000.00 | 156,000.00 | 66,000.00 | 0.00 | 0.00 | 2,478,000.00 | 4,016,000.00 | 3,739,000.00 | 0.00 | 0.00 | 285,226,000.00 | 496,000.00 | 2,891,000.00 | 2,301,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,726,000.00 | 853,000.00 | 300,000.00 | 154,000.00 | 74,000.00 | |
| Total Other Income/Exp... | -6,259,000.00 | -3,690,000.00 | -156,000.00 | 2,458,000.00 | 1,261,000.00 | -4,852,000.00 | -146,697,000.00 | 927,000.00 | 23,948,000.00 | 84,000.00 | -10,723,000.00 | 1,669,000.00 | -43,927,000.00 | -3,160,000.00 | -17,247,000.00 | 8,241,000.00 | 3,341,000.00 | 19,464,000.00 | 109,984,000.00 | 47,535,000.00 | -67,149,000.00 | -9,960,000.00 | -15,981,000.00 | -143,580,000.00 | -507,000.00 | |
| EBITDA | ||||||||||||||||||||||||||
| EBITDA | 10,612,000.00 | 913,000.00 | -30,977,000.00 | -57,782,000.00 | -48,588,000.00 | -40,260,000.00 | -212,126,000.00 | -103,464,000.00 | -347,000.00 | -63,162,000.00 | -113,875,000.00 | 43,796,999.00 | -166,008,000.00 | -95,546,000.00 | -168,266,000.00 | -390,150,000.00 | -347,047,000.00 | -339,905,000.00 | -287,096,000.00 | -260,378,000.00 | -374,416,000.00 | -75,784,000.00 | -43,820,000.00 | -619,670,000.00 | -21,788,000.00 | |
| EBITDA ratio | (0.19%) | (0.03%) | (-2.17%) | (-3.58%) | (-2.81%) | (-6.30%) | (-0.65%) | (-0.11%) | (-0.01%) | (-54.19%) | (-8.54%) | (-8.27%) | (-1.46%) | (-2.38%) | (-3.25%) | (0.00%) | (-9.87%) | (-23.89%) | (-11.58%) | (-5.29%) | (-23.87%) | (-3.06%) | (-10.94%) | (0.00%) | (0.00%) | |
| Income Before Tax | ||||||||||||||||||||||||||
| Income Before Tax | -10,655,000.00 | -15,599,000.00 | -35,502,000.00 | -59,037,000.00 | -52,103,000.00 | -44,357,000.00 | -221,788,000.00 | -115,835,000.00 | -12,054,000.00 | -69,141,000.00 | -126,773,000.00 | -254,787,000.00 | -193,293,000.00 | -118,616,000.00 | -186,071,000.00 | -395,430,000.00 | -359,460,000.00 | -358,740,000.00 | -309,045,000.00 | -289,811,000.00 | -410,127,000.00 | -88,876,000.00 | -48,183,000.00 | -620,309,000.00 | -21,970,000.00 | |
| Income Before Tax Ratio | (-0.19%) | (-0.49%) | (-2.49%) | (-3.82%) | (-3.02%) | (-6.56%) | (-0.70%) | (-0.13%) | (-0.01%) | (-68.12%) | (-12.20%) | (-8.91%) | (-2.74%) | (-2.76%) | (-3.57%) | (0.00%) | (-9.46%) | (-23.10%) | (-8.72%) | (-4.73%) | (-25.10%) | (-4.07%) | (-18.74%) | (0.00%) | (0.00%) | |
| Income Tax Expense | ||||||||||||||||||||||||||
| Income Tax Expense | -533,000.00 | 1,313,000.00 | -392,000.00 | -601,000.00 | -1,261,000.00 | 0.00 | -3,524,000.00 | 365,000.00 | 9,131,000.00 | 12,000.00 | 0.00 | -70,000.00 | 292,000.00 | -497,000.00 | 355,000.00 | 6,000.00 | 1,098,000.00 | 805,000.00 | 360,000.00 | 18,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Net Income | ||||||||||||||||||||||||||
| Net Income | -12,524,000,000.00
+0% |
-16,912,000,000.00
+35% |
-35,110,000,000.00
+108% |
-58,436,000,000.00
+66% |
-52,103,000,000.00
-11% |
-40,915,000.00
-100% |
-218,223,000.00
+433% |
-88,163,000.00
-60% |
-30,687,000.00
-65% |
-78,690,000.00
+156% |
-125,076,000.00
+59% |
-251,471,000.00
+101% |
-191,178,000.00
-24% |
-103,414,000.00
-46% |
-179,086,000.00
+73% |
-401,080,000.00
+124% |
-343,627,000.00
-14% |
-355,303,000.00
+3% |
-306,030,000.00
-14% |
-288,571,000.00
-6% |
-644,022,000.00
+123% |
-72,904,000.00
-89% |
-55,239,000.00
-24% |
-620,248,000.00
+1,023% |
-21,909,000.00
-96% |
|
| Net Income Ratio | (-0.22%) | (-0.53%) | (-2.46%) | (-3.78%) | (-3.02%) | (-6.05%) | (-0.69%) | (-0.10%) | (-0.03%) | (-77.53%) | (-12.03%) | (-8.79%) | (-2.71%) | (-2.40%) | (-3.43%) | (0.00%) | (-9.04%) | (-22.88%) | (-8.64%) | (-4.71%) | (-39.41%) | (-3.34%) | (-21.49%) | (0.00%) | (0.00%) | |
| Earning Per Share | ||||||||||||||||||||||||||
| Basic EPS | -31.47 | -27.05 | -27.78 | -46.20 | -27.49 | -23.42 | -105.65 | -47.58 | -4.04 | 6.71 | -22.60 | -38.15 | -26.15 | -11.87 | -17.86 | -35.27 | -0.02 | -0.02 | -0.02 | -0.01 | -0.03 | -3.58 | -2.71 | -30.47 | -1.10 | |
| Diluted EPS | -31.47 | -27.05 | -27.78 | -46.20 | -27.49 | -23.42 | -105.65 | -47.58 | -4.04 | 6.64 | -22.60 | -38.15 | -26.15 | -11.87 | -17.86 | -35.27 | -0.02 | -0.02 | -0.02 | -0.01 | -0.03 | -3.58 | -2.71 | -30.47 | -1.08 | |
| Share Outstanding | ||||||||||||||||||||||||||
| Basic Share Outstanding | 397,918,762.00 | 625,153,869.00 | 1,263,634,000.00 | 1,264,848,485.00 | 1,895,451,000.00 | 1,894,212,963.00 | 2,124,858,812.00 | 2,442,188,366.00 | 5,250,217,000.00 | 5,250,217,000.00 | 5,534,194,000.00 | 6,590,938,000.00 | 7,311,034,000.00 | 8,712,160,000.00 | 10,028,710,000.00 | 11,770,258,000.00 | 17,726,331,000.00 | 20,303,028,000.00 | 20,337,873,000.00 | 20,321,901,000.00 | 20,352,873,000.00 | 20,352,873,000.00 | 20,352,873,000.00 | 20,352,873,000.00 | 19,935,395.00 | |
| Diluted Share Outstanding | 397,918,762.00 | 625,153,869.00 | 1,263,634,000.00 | 1,264,848,485.00 | 1,895,451,000.00 | 1,894,212,963.00 | 2,124,858,812.00 | 2,442,188,366.00 | 5,250,217,000.00 | 5,301,032,000.00 | 5,534,194,000.00 | 6,590,938,000.00 | 7,311,034,000.00 | 8,712,160,000.00 | 10,028,710,000.00 | 11,770,258,000.00 | 17,726,331,000.00 | 20,336,916,000.00 | 20,337,873,000.00 | 20,352,078,000.00 | 20,352,873,000.00 | 20,352,873,000.00 | 20,352,873,000.00 | 20,352,873,000.00 | 20,352,873.00 | |