Smart-Core
2166.HKSmart-Core Holdings Limited Price (2166.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
472,543,222
(2.7779)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Smart-Core Holdings LimitedCurrency: HKD
| YEAR | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
2,191,346,163.00
+0% |
3,091,428,092.00
+41% |
3,762,858,092.00
+22% |
5,195,003,286.00
+38% |
4,793,210,162.00
-8% |
4,935,634,000.00
+3% |
4,762,816,000.00
-4% |
5,541,009,000.00
+16% |
10,389,312,000.00
+87% |
10,006,078,000.00
-4% |
5,665,885,000.00
-43% |
||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 2,091,152,213.00 | 2,926,995,544.00 | 3,590,550,138.00 | 4,949,815,348.00 | 4,562,028,050.00 | 4,701,564,000.00 | 4,491,880,000.00 | 5,230,549,000.00 | 9,399,359,000.00 | 8,911,337,000.00 | 5,224,423,000.00 | ||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
100,193,950.00
+0% |
164,432,548.00
+64% |
172,307,954.00
+5% |
245,187,938.00
+42% |
231,182,112.00
-6% |
234,070,000.00
+1% |
270,936,000.00
+16% |
310,460,000.00
+15% |
989,953,000.00
+219% |
1,094,741,000.00
+11% |
441,462,000.00
-60% |
||||||||
| Gross Profit Ratio | (0.05%) | (0.05%) | (0.05%) | (0.05%) | (0.05%) | (0.05%) | (0.06%) | (0.06%) | (0.10%) | (0.11%) | (0.08%) | ||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 37,009,484.00 | 34,931,347.00 | 16,505,157.00 | 18,836,749.00 | 25,173,840.00 | 27,059,000.00 | 24,044,000.00 | 25,693,000.00 | 40,172,000.00 | 39,562,000.00 | 32,514,000.00 | ||||||||
| General and Administrative | 61,633,355.00 | 56,535,566.00 | 82,037,378.00 | 67,010,436.00 | 55,738,726.00 | 54,514,000.00 | 60,481,000.00 | 71,295,000.00 | 113,604,000.00 | 144,732,000.00 | 116,007,000.00 | ||||||||
| Selling, General & Admin... | 61,633,355.00 | 56,535,566.00 | 82,037,378.00 | 104,808,014.00 | 90,718,020.00 | 109,183,000.00 | 153,480,000.00 | 168,498,000.00 | 414,246,000.00 | 525,186,000.00 | 292,629,000.00 | ||||||||
| Selling & Marketing Exp... | 16,468,922.00 | 18,292,299.00 | 20,212,234.00 | 37,797,577.00 | 34,979,293.00 | 54,669,000.00 | 92,999,000.00 | 97,203,000.00 | 300,642,000.00 | 380,454,000.00 | 176,622,000.00 | ||||||||
| Depreciation and Amortiz... | 1,178,843.00 | 1,846,249.00 | 1,992,402.00 | 1,280,805.00 | 1,278,021.00 | 2,361,000.00 | 9,265,000.00 | 12,975,000.00 | 17,288,000.00 | 20,570,000.00 | 23,030,000.00 | ||||||||
| Other Expenses | -4,498,219.00 | 1,528,197.00 | -13,171,565.46 | -7,530,046.74 | 14,454,253.00 | 9,900,000.00 | 7,351,000.00 | -2,877,000.00 | -1,324,000.00 | -3,080,000.00 | 0.00 | ||||||||
| Total Operating Expenses | 94,144,621.00 | 87,526,180.00 | 85,370,970.00 | 116,114,716.00 | 130,346,114.00 | 136,242,000.00 | 177,524,000.00 | 191,314,000.00 | 453,094,000.00 | 561,668,000.00 | 316,620,000.00 | ||||||||
| Cost and Exponses | 2,185,296,834.00 | 3,014,521,724.00 | 3,675,921,108.00 | 5,065,930,064.00 | 4,692,374,164.00 | 4,837,806,000.00 | 4,669,404,000.00 | 5,421,863,000.00 | 9,852,453,000.00 | 9,473,005,000.00 | 5,544,615,000.00 | ||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
6,049,329.00
+0% |
76,906,367.00
+1,171% |
86,936,983.00
+13% |
129,073,221.00
+48% |
100,835,997.00
-22% |
97,828,000.00
-3% |
106,846,000.00
+9% |
126,242,000.00
+18% |
542,887,000.00
+330% |
509,355,000.00
-6% |
121,270,000.00
-76% |
||||||||
| Operating Income Ratio | (0.00%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.05%) | (0.05%) | (0.02%) | ||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 465,333.00 | 760,220.00 | 945,809.00 | 1,023,652.00 | 2,437,690.00 | 4,562,000.00 | 7,579,000.00 | 2,273,000.00 | 1,309,000.00 | 4,221,000.00 | 25,209,000.00 | ||||||||
| Interest Expenses | 2,830,775.00 | 7,485,842.00 | 13,566,945.00 | 27,809,214.00 | 25,267,597.00 | 27,444,000.00 | 27,333,000.00 | 18,171,000.00 | 53,769,000.00 | 79,179,000.00 | 57,032,000.00 | ||||||||
| Total Other Income/Exp... | -2,109,510.00 | -2,430,015.00 | -12,610,494.00 | -36,626,582.00 | -26,373,000.00 | 4,161,000.00 | -35,296,000.00 | -2,736,000.00 | -45,461,000.00 | -102,000,000.00 | -12,029,000.00 | ||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 7,949,438.00 | 79,811,188.00 | 85,658,181.00 | 121,653,218.00 | 107,899,049.00 | 131,595,000.00 | 108,148,000.00 | 133,097,000.00 | 542,678,000.00 | 558,047,000.00 | 189,303,000.00 | ||||||||
| EBITDA ratio | (0.00%) | (0.03%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.03%) | (0.05%) | (0.05%) | (0.03%) | ||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 3,939,819.00 | 70,506,554.00 | 70,098,466.00 | 92,446,639.00 | 88,874,126.00 | 101,989,000.00 | 71,550,000.00 | 101,951,000.00 | 471,621,000.00 | 458,298,000.00 | 109,241,000.00 | ||||||||
| Income Before Tax Ratio | (0.00%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.05%) | (0.05%) | (0.02%) | ||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 2,931,597.00 | 13,241,796.00 | 16,590,435.00 | 19,340,820.00 | 11,321,196.00 | 20,443,000.00 | 9,775,000.00 | 16,600,000.00 | 79,720,000.00 | 78,553,000.00 | 16,736,000.00 | ||||||||
| Net Income | |||||||||||||||||||
| Net Income | 907,399.00
+0% |
51,539,833.00
+5,580% |
47,259,483.00
-8% |
71,958,088.00
+52% |
77,717,005.00
+8% |
80,415,000.00
+3% |
55,102,000.00
-31% |
71,002,000.00
+29% |
391,901,000.00
+452% |
379,745,000.00
-3% |
71,130,000.00
-81% |
||||||||
| Net Income Ratio | (0.00%) | (0.02%) | (0.01%) | (0.01%) | (0.02%) | (0.02%) | (0.01%) | (0.01%) | (0.04%) | (0.04%) | (0.01%) | ||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.00 | 0.14 | 0.13 | 0.18 | 0.16 | 0.16 | 0.11 | 0.14 | 0.80 | 0.78 | 0.15 | ||||||||
| Diluted EPS | 0.00 | 0.10 | 0.09 | 0.18 | 0.16 | 0.16 | 0.11 | 0.14 | 0.80 | 0.78 | 0.15 | ||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 363,873,627.00 | 363,873,627.00 | 363,873,627.00 | 399,584,383.00 | 500,000,000.00 | 498,352,854.00 | 502,714,302.00 | 492,292,156.00 | 488,524,783.00 | 484,045,140.00 | 471,543,222.00 | ||||||||
| Diluted Share Outstanding | 500,000,000.00 | 500,000,000.00 | 500,000,000.00 | 399,584,383.00 | 500,000,000.00 | 503,565,594.00 | 502,726,329.00 | 492,292,156.00 | 488,524,783.00 | 486,045,140.00 | 472,543,222.00 | ||||||||