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 |
57.06M
+0% |
32.00M
-44% |
14.26M
-55% |
15.45M
+8% |
17.27M
+12% |
6.76M
-61% |
316.09M
+4,577% |
864.16M
+173% |
920.31M
+6% |
1.01M
-100% |
10.39M
+924% |
28.61M
+175% |
70.44M
+146% |
43.04M
-39% |
52.18M
+21% |
0.00
+0% |
38.00M
+0% |
15.53M
-59% |
35.43M
+128% |
61.25M
+73% |
16.34M
-73% |
21.83M
+34% |
2.57M
-88% |
0.00
+0% |
0.00
+0% |
|
| Cost of Revenue | ||||||||||||||||||||||||||
| Cost of Revenue | 24.68M | 13.17M | 3.15M | 8.38M | 14.05M | 5.38M | 318.21M | 846.74M | 880.49M | 6.22M | 15.66M | 26.93M | 50.29M | 42.98M | 40.72M | 5.28M | 48.95M | 30.52M | 47.96M | 82.36M | 37.88M | 33.89M | 5.65M | 485.00k | 108.00k | |
| Gross Profit | ||||||||||||||||||||||||||
| Gross Profit |
32.38M
+0% |
18.84M
-42% |
11.12M
-41% |
7.06M
-36% |
3.22M
-54% |
1.38M
-57% |
-2,123,000.00
-254% |
17.42M
-921% |
39.82M
+129% |
-5,202,000.00
-113% |
-5,266,000.00
+1% |
1.68M
-132% |
20.15M
+1,103% |
64.00k
-100% |
11.47M
+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 | 6.62M | 6.62M | 24.68M | 9.08M | 1.58M | 96.39M | 38.57M | 34.91M | 62.65M | 21.92M | 208.77M | 1.61M | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 68.74M | 35.66M | 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 | 22.35k | |
| Selling, General & Admin... | 68.74M | 35.66M | 0.00 | 0.00 | 0.00 | 0.00 | 72.97M | 134.18M | 75.82M | 64.02M | 104.16M | 251.97M | 144.83M | 106.44M | 178.71M | 302.00M | 313.29M | 328.30M | 343.85M | 294.31M | 112.67M | 65.25M | 29.13M | 476.24M | 21.36M | |
| 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 | 21.33M | |
| Depreciation and Amortiz... | 15.01M | 12.82M | 4.37M | 3.71M | 4.78M | 4.10M | 7.18M | 8.36M | 7.97M | 5.98M | 12.90M | 13.36M | 26.79M | 20.18M | 15.50M | 5.28M | 12.41M | 18.84M | 21.95M | 29.43M | 33.99M | 12.24M | 4.06M | 485.00k | 108.00k | |
| Other Expenses | -31,965,000.00 | -4,859,000.00 | 3.39M | 66.03M | 56.58M | -40,881,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 459.00k | 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 | 36.77M | 30.80M | 49.86M | 66.03M | 56.58M | 40.88M | 72.97M | 134.18M | 75.82M | 64.02M | 110.78M | 258.13M | 169.52M | 115.52M | 180.29M | 398.39M | 351.86M | 363.22M | 406.50M | 316.23M | 321.44M | 66.85M | 29.13M | 476.24M | 21.36M | |
| Cost and Exponses | 61.45M | 43.97M | 53.00M | 74.42M | 70.63M | 46.26M | 391.18M | 980.92M | 956.31M | 70.24M | 126.44M | 285.06M | 219.81M | 158.50M | 221.01M | 403.67M | 400.81M | 393.73M | 454.46M | 398.60M | 359.32M | 100.74M | 34.77M | 476.73M | 21.46M | |
| 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 | 1.55M | 1.21M | 1.87M | 2.54M | 5.53M | 1.78M | 619.00k | 1.79M | 2.62M | 3.03M | 1.90M | 11.14M | 19.76M | 7.31M | 2.44M | 40.00k | 22.00k | 14.00k | 10.00k | 5.00k | |
| Interest Expenses | 6.26M | 3.64M | 156.00k | 66.00k | 0.00 | 0.00 | 2.48M | 4.02M | 3.74M | 0.00 | 0.00 | 285.23M | 496.00k | 2.89M | 2.30M | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.73M | 853.00k | 300.00k | 154.00k | 74.00k | |
| Total Other Income/Exp... | -6,259,000.00 | -3,690,000.00 | -156,000.00 | 2.46M | 1.26M | -4,852,000.00 | -146,697,000.00 | 927.00k | 23.95M | 84.00k | -10,723,000.00 | 1.67M | -43,927,000.00 | -3,160,000.00 | -17,247,000.00 | 8.24M | 3.34M | 19.46M | 109.98M | 47.54M | -67,149,000.00 | -9,960,000.00 | -15,981,000.00 | -143,580,000.00 | -507,000.00 | |
| EBITDA | ||||||||||||||||||||||||||
| EBITDA | 10.61M | 913.00k | -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 | 43.80M | -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 | 1.31M | -392,000.00 | -601,000.00 | -1,261,000.00 | 0.00 | -3,524,000.00 | 365.00k | 9.13M | 12.00k | 0.00 | -70,000.00 | 292.00k | -497,000.00 | 355.00k | 6.00k | 1.10M | 805.00k | 360.00k | 18.00k | 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 | 397.92M | 625.15M | 1.26B | 1.26B | 1.90B | 1.89B | 2.12B | 2.44B | 5.25B | 5.25B | 5.53B | 6.59B | 7.31B | 8.71B | 10.03B | 11.77B | 17.73B | 20.30B | 20.34B | 20.32B | 20.35B | 20.35B | 20.35B | 20.35B | 19.94M | |
| Diluted Share Outstanding | 397.92M | 625.15M | 1.26B | 1.26B | 1.90B | 1.89B | 2.12B | 2.44B | 5.25B | 5.30B | 5.53B | 6.59B | 7.31B | 8.71B | 10.03B | 11.77B | 17.73B | 20.34B | 20.34B | 20.35B | 20.35B | 20.35B | 20.35B | 20.35B | 20.35M | |