Bay
1194.HKBay Area Gold Group Limited Price (1194.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
298,309,161
(0.0993)%2022 - Income Statement Summary
| Revenue | 302.94M USD |
| Cost of Revenue | 298.62M USD |
| Gross Profit | 4.33M USD |
| Operating Expenses | 5.95M USD |
| Operating Income | -1627000.00 USD |
| Other Expenses | 0.00 USD |
| Net Income | -84332000.00 USD |
Income Statement
Bay Area Gold Group LimitedCurrency: HKD
| YEAR | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Revenue |
3,308,859,000.00
+0% |
4,569,022,000.00
+38% |
3,639,763,000.00
-20% |
329,320,000.00
-91% |
150,729,000.00
-54% |
139,541,000.00
-7% |
95,148,000.00
-32% |
168,154,000.00
+77% |
1,119,298,000.00
+566% |
1,626,023,000.00
+45% |
1,562,409,000.00
-4% |
1,286,873,000.00
-18% |
746,605,000.00
-42% |
766,654,000.00
+3% |
838,305,000.00
+9% |
813,901,000.00
-3% |
1,040,044,000.00
+28% |
1,453,472,000.00
+40% |
0.00
+0% |
302,940,000.00
+0% |
|
| Cost of Revenue | |||||||||||||||||||||
| Cost of Revenue | 3,126,660,000.00 | 4,315,404,000.00 | 3,806,636,000.00 | 320,898,000.00 | 137,934,000.00 | 136,028,000.00 | 86,115,000.00 | 94,374,000.00 | 394,711,000.00 | 586,698,000.00 | 705,249,000.00 | 627,373,000.00 | 434,655,000.00 | 468,540,000.00 | 520,507,000.00 | 587,769,000.00 | 868,701,000.00 | 1,202,492,000.00 | 0.00 | 298,615,000.00 | |
| Gross Profit | |||||||||||||||||||||
| Gross Profit |
182,199,000.00
+0% |
253,618,000.00
+39% |
-166,873,000.00
-166% |
8,422,000.00
-105% |
12,795,000.00
+52% |
3,513,000.00
-73% |
9,033,000.00
+157% |
73,780,000.00
+717% |
724,587,000.00
+882% |
1,039,325,000.00
+43% |
857,160,000.00
-18% |
659,500,000.00
-23% |
311,950,000.00
-53% |
298,114,000.00
-4% |
317,798,000.00
+7% |
226,132,000.00
-29% |
171,343,000.00
-24% |
250,980,000.00
+46% |
0.00
+0% |
4,325,000.00
+0% |
|
| Gross Profit Ratio | (0.06%) | (0.06%) | (-0.05%) | (0.03%) | (0.08%) | (0.03%) | (0.09%) | (0.44%) | (0.65%) | (0.64%) | (0.55%) | (0.51%) | (0.42%) | (0.39%) | (0.38%) | (0.28%) | (0.16%) | (0.17%) | (0.00%) | (0.01%) | |
| 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 | |
| General and Administrative | 22,510,000.00 | 40,932,000.00 | 79,719,000.00 | 39,132,000.00 | 24,184,000.00 | 33,386,000.00 | 17,437,000.00 | 31,932,000.00 | 82,388,000.00 | 184,646,000.00 | 189,362,000.00 | 170,391,000.00 | 176,624,000.00 | 338,660,000.00 | 181,831,000.00 | 154,091,000.00 | 183,162,000.00 | 119,346,000.00 | 16,977,000.00 | 8,763,000.00 | |
| Selling, General & Admin... | 48,263,000.00 | 100,967,000.00 | 154,508,000.00 | 57,103,000.00 | 35,703,000.00 | 42,166,000.00 | 21,549,000.00 | 31,932,000.00 | 89,738,000.00 | 196,563,000.00 | 202,742,000.00 | 183,920,000.00 | 185,695,000.00 | 349,863,000.00 | 197,410,000.00 | 166,346,000.00 | 193,699,000.00 | 140,207,000.00 | 16,977,000.00 | 8,763,000.00 | |
| Selling & Marketing Exp... | 25,753,000.00 | 60,035,000.00 | 74,789,000.00 | 17,971,000.00 | 11,519,000.00 | 8,780,000.00 | 4,112,000.00 | 0.00 | 7,350,000.00 | 11,917,000.00 | 13,380,000.00 | 13,529,000.00 | 9,071,000.00 | 11,203,000.00 | 15,579,000.00 | 12,255,000.00 | 10,537,000.00 | 20,861,000.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 15,064,000.00 | 23,486,000.00 | 35,977,000.00 | 39,445,000.00 | 6,587,000.00 | 426,000.00 | 7,383,000.00 | 71,377,000.00 | 177,658,000.00 | 268,677,000.00 | 342,736,000.00 | 282,607,000.00 | 199,511,000.00 | 203,097,000.00 | 193,705,000.00 | 197,677,000.00 | -71,245,000.00 | 253,617,000.00 | 236,558.00 | 228,485.00 | |
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -37,454,000.00 | -1,243,000.00 | -43,392,000.00 | -6,740,000.00 | 8,132,000.00 | 4,582,000.00 | 8,329,000.00 | 6,558,000.00 | 5,336,000.00 | 4,387,000.00 | 1,502,000.00 | 1,948,000.00 | -909,000.00 | 0.00 | 0.00 | |
| Total Operating Expenses | 48,263,000.00 | 100,967,000.00 | 154,508,000.00 | 57,103,000.00 | 35,703,000.00 | 4,712,000.00 | 20,306,000.00 | -11,460,000.00 | 82,998,000.00 | 196,563,000.00 | 202,742,000.00 | 183,920,000.00 | 185,695,000.00 | 349,863,000.00 | 197,410,000.00 | 166,346,000.00 | 193,699,000.00 | 139,298,000.00 | 10,485,000.00 | 5,952,000.00 | |
| Cost and Exponses | 3,174,923,000.00 | 4,416,371,000.00 | 3,961,144,000.00 | 378,001,000.00 | 173,637,000.00 | 140,740,000.00 | 106,421,000.00 | 82,914,000.00 | 477,709,000.00 | 783,261,000.00 | 907,991,000.00 | 811,293,000.00 | 620,350,000.00 | 818,403,000.00 | 717,917,000.00 | 754,115,000.00 | 1,062,400,000.00 | 1,341,790,000.00 | 10,485,000.00 | 304,567,000.00 | |
| Operating Income | |||||||||||||||||||||
| Operating Income |
137,518,000.00
+0% |
158,348,000.00
+15% |
-310,886,000.00
-296% |
-46,231,000.00
-85% |
-15,923,000.00
-66% |
-45,320,000.00
+185% |
-20,719,000.00
-54% |
85,240,000.00
-511% |
642,142,000.00
+653% |
841,846,000.00
+31% |
664,563,000.00
-21% |
494,226,000.00
-26% |
212,077,000.00
-57% |
-8,903,000.00
-104% |
53,131,000.00
-697% |
80,168,000.00
+51% |
-22,356,000.00
-128% |
112,766,000.00
-604% |
-10,485,000.00
-109% |
-1,627,000.00
-84% |
|
| Operating Income Ratio | (0.04%) | (0.03%) | (-0.09%) | (-0.14%) | (-0.11%) | (-0.32%) | (-0.22%) | (0.51%) | (0.57%) | (0.52%) | (0.43%) | (0.38%) | (0.28%) | (-0.01%) | (0.06%) | (0.10%) | (-0.02%) | (0.08%) | (0.00%) | (-0.01%) | |
| Other Income and Exp... | |||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 636,000.00 | 505,000.00 | 2,654,000.00 | 10,681,000.00 | 26,252,000.00 | 21,593,000.00 | 14,741,000.00 | 15,669,000.00 | 1,343,000.00 | 1,165,000.00 | 88,624,000.00 | 81,844,000.00 | |
| Interest Expenses | 18,573,000.00 | 31,221,000.00 | 44,375,000.00 | 270,328,000.00 | 0.00 | 6,889,000.00 | 5,072,000.00 | 5,827,000.00 | 70,701,000.00 | 168,920,000.00 | 316,382,000.00 | 358,976,000.00 | 373,199,000.00 | 340,514,000.00 | 456,224,000.00 | 522,280,000.00 | 355,185,000.00 | 365,810,000.00 | 0.00 | 0.00 | |
| Total Other Income/Exp... | -22,155,000.00 | -36,918,000.00 | -54,870,000.00 | -4,453,000.00 | -2,907,000.00 | -6,889,000.00 | -5,072,000.00 | -5,827,000.00 | -70,701,000.00 | -179,527,000.00 | -328,947,000.00 | -576,431,000.00 | -250,401,999.00 | -360,726,000.00 | -496,453,000.00 | -517,293,000.00 | -633,070,000.00 | -3,016,689,000.00 | -88,624,000.00 | -81,844,000.00 | |
| EBITDA | |||||||||||||||||||||
| EBITDA | 149,000,000.00 | 176,137,000.00 | -285,404,000.00 | -9,236,000.00 | -16,321,000.00 | -773,000.00 | -3,890,000.00 | 156,617,000.00 | 819,883,000.00 | 1,121,213,000.00 | 1,000,150,000.00 | 609,056,000.00 | 360,372,000.00 | 180,356,000.00 | 332,464,000.00 | 281,643,000.00 | -93,601,000.00 | 366,383,000.00 | 239,060,000.00 | -81,844,000.00 | |
| EBITDA ratio | (0.05%) | (0.04%) | (-0.08%) | (-0.03%) | (-0.11%) | (-0.01%) | (-0.04%) | (0.93%) | (0.73%) | (0.69%) | (0.64%) | (0.47%) | (0.48%) | (0.24%) | (0.40%) | (0.35%) | (-0.09%) | (0.25%) | (0.00%) | (-0.27%) | |
| Income Before Tax | |||||||||||||||||||||
| Income Before Tax | 115,363,000.00 | 121,430,000.00 | -365,756,000.00 | -50,684,000.00 | -18,830,000.00 | -52,209,000.00 | -25,791,000.00 | 79,413,000.00 | 571,441,000.00 | 662,319,000.00 | 330,053,000.00 | -82,205,000.00 | -117,589,000.00 | -407,139,000.00 | -371,678,000.00 | -456,005,000.00 | -655,426,000.00 | -2,901,912,000.00 | -99,109,000.00 | -83,471,000.00 | |
| Income Before Tax Ratio | (0.03%) | (0.03%) | (-0.10%) | (-0.15%) | (-0.12%) | (-0.37%) | (-0.27%) | (0.47%) | (0.51%) | (0.41%) | (0.21%) | (-0.06%) | (-0.16%) | (-0.53%) | (-0.44%) | (-0.56%) | (-0.63%) | (-2.00%) | (0.00%) | (-0.28%) | |
| Income Tax Expense | |||||||||||||||||||||
| Income Tax Expense | 11,647,000.00 | 18,118,000.00 | -53,583,000.00 | 4,375,000.00 | -158,666,000.00 | 44,121,000.00 | 3,399,000.00 | 22,438,000.00 | 170,533,000.00 | 217,241,000.00 | 148,670,000.00 | 101,820,000.00 | 20,071,000.00 | 12,012,000.00 | 18,512,000.00 | 10,330,000.00 | -24,094,000.00 | 5,563,000.00 | 0.00 | 861,000.00 | |
| Net Income | |||||||||||||||||||||
| Net Income | 103,716,000.00
+0% |
103,312,000.00
0% |
-312,173,000.00
-402% |
-323,384,000.00
+4% |
135,758,000.00
-142% |
-52,209,000.00
-138% |
-29,190,000.00
-44% |
21,930,000.00
-175% |
417,406,000.00
+1,803% |
445,078,000.00
+7% |
181,383,000.00
-59% |
-184,025,000.00
-201% |
-137,660,000.00
-25% |
-419,151,000.00
+204% |
-390,190,000.00
-7% |
-466,335,000.00
+20% |
-631,332,000.00
+35% |
-2,907,475,000.00
+361% |
-99,109,000.00
-97% |
-84,332,000.00
-15% |
|
| Net Income Ratio | (0.03%) | (0.02%) | (-0.09%) | (-0.98%) | (0.90%) | (-0.37%) | (-0.31%) | (0.13%) | (0.37%) | (0.27%) | (0.12%) | (-0.14%) | (-0.18%) | (-0.55%) | (-0.47%) | (-0.57%) | (-0.61%) | (-2.00%) | (0.00%) | (-0.28%) | |
| Earning Per Share | |||||||||||||||||||||
| Basic EPS | 60.41 | 53.55 | -127.35 | -131.92 | 55.51 | -19.32 | -8.83 | 2.94 | 40.82 | 39.84 | 13.62 | -13.71 | -9.43 | -12.45 | -10.77 | -4.08 | -2.16 | -9.79 | -0.33 | -0.28 | |
| Diluted EPS | 60.41 | 53.55 | -127.35 | -131.92 | 55.51 | -19.32 | -8.83 | 2.94 | 40.82 | 39.84 | 13.62 | -13.71 | -9.43 | -12.45 | -10.77 | -4.08 | -2.16 | -9.79 | -0.33 | -0.28 | |
| Share Outstanding | |||||||||||||||||||||
| Basic Share Outstanding | 1,716,920.00 | 1,878,284.00 | 2,451,358.00 | 2,451,395.00 | 2,450,000.00 | 2,702,717.00 | 3,305,484.00 | 7,553,800.00 | 10,203,202.00 | 11,171,326.00 | 13,324,101.00 | 13,420,282.00 | 14,593,327.00 | 33,666,717.00 | 34,744,799.00 | 114,297,794.00 | 292,745,000.00 | 297,083,000.00 | 298,013,322.00 | 298,309,161.00 | |
| Diluted Share Outstanding | 1,716,920.00 | 1,878,284.00 | 2,451,358.00 | 2,451,395.00 | 2,450,000.00 | 2,702,717.00 | 3,305,484.00 | 7,601,299.00 | 10,203,202.00 | 11,171,326.00 | 13,324,101.00 | 13,420,282.00 | 14,593,327.00 | 33,666,717.00 | 36,218,000.00 | 114,305,700.00 | 292,745,000.00 | 297,083,000.00 | 298,013,322.00 | 298,309,161.00 | |