Winox
6838.HKWinox Holdings Limited Price (6838.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
600,000,000
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Winox Holdings LimitedCurrency: HKD
| YEAR | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
398,606,000.00
+0% |
519,470,000.00
+30% |
635,275,000.00
+22% |
546,218,000.00
-14% |
543,666,000.00
0% |
720,921,000.00
+33% |
574,318,000.00
-20% |
891,446,000.00
+55% |
1,128,653,000.00
+27% |
1,210,334,000.00
+7% |
1,187,440,000.00
-2% |
1,385,113,000.00
+17% |
1,149,762,000.00
-17% |
774,727,000.00
-33% |
|||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 227,936,000.00 | 294,870,000.00 | 408,334,000.00 | 396,811,000.00 | 389,000,000.00 | 518,844,000.00 | 420,608,000.00 | 634,917,000.00 | 819,959,000.00 | 895,530,000.00 | 940,104,000.00 | 1,088,012,000.00 | 844,181,000.00 | 550,439,000.00 | |||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
170,670,000.00
+0% |
224,600,000.00
+32% |
226,941,000.00
+1% |
149,407,000.00
-34% |
154,666,000.00
+4% |
202,077,000.00
+31% |
153,710,000.00
-24% |
256,529,000.00
+67% |
308,694,000.00
+20% |
314,804,000.00
+2% |
247,336,000.00
-21% |
297,101,000.00
+20% |
305,581,000.00
+3% |
224,288,000.00
-27% |
|||||
| Gross Profit Ratio | (0.43%) | (0.43%) | (0.36%) | (0.27%) | (0.28%) | (0.28%) | (0.27%) | (0.29%) | (0.27%) | (0.26%) | (0.21%) | (0.21%) | (0.27%) | (0.29%) | |||||
| 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 | 36,400,000.00 | 46,926,000.00 | 29,670,000.00 | |||||
| General and Administrative | 60,325,000.00 | 91,380,000.00 | 67,106,000.00 | 71,302,000.00 | 71,575,000.00 | 76,758,000.00 | 78,811,000.00 | 86,798,000.00 | 109,007,000.00 | 122,101,000.00 | 117,494,000.00 | 125,420,000.00 | 126,540,000.00 | 112,291,000.00 | |||||
| Selling, General & Admin... | 60,325,000.00 | 91,380,000.00 | 98,632,000.00 | 94,890,000.00 | 94,158,000.00 | 103,249,000.00 | 99,060,000.00 | 113,033,000.00 | 139,390,000.00 | 151,233,000.00 | 138,013,000.00 | 188,743,000.00 | 146,950,000.00 | 129,332,000.00 | |||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 31,526,000.00 | 23,588,000.00 | 22,583,000.00 | 26,491,000.00 | 20,249,000.00 | 26,235,000.00 | 30,383,000.00 | 21,287,000.00 | 13,344,000.00 | 24,899,000.00 | 21,318,000.00 | 17,041,000.00 | |||||
| Depreciation and Amortiz... | 6,515,000.00 | 8,734,000.00 | 14,895,000.00 | 22,270,000.00 | 24,998,000.00 | 31,465,000.00 | 32,807,000.00 | 34,350,000.00 | 39,092,000.00 | 43,197,000.00 | 17,848,000.00 | 22,324,000.00 | 27,602,000.00 | 55,336,000.00 | |||||
| Other Expenses | -2,801,000.00 | -7,683,000.00 | -3,507,000.00 | 0.00 | 0.00 | 999,000.00 | 4,072,000.00 | 0.00 | 2,157,000.00 | 2,870,000.00 | 585,000.00 | 872,000.00 | 765,000.00 | 0.00 | |||||
| Total Operating Expenses | 57,524,000.00 | 83,697,000.00 | 95,125,000.00 | 91,106,000.00 | 93,773,000.00 | 99,604,000.00 | 90,527,000.00 | 113,449,999.00 | 128,457,000.00 | 151,233,000.00 | 138,013,000.00 | 188,743,000.00 | 193,876,000.00 | 158,883,000.00 | |||||
| Cost and Exponses | 285,460,000.00 | 378,567,000.00 | 503,459,000.00 | 487,917,000.00 | 482,773,000.00 | 618,448,000.00 | 511,135,000.00 | 748,366,999.00 | 948,416,000.00 | 1,046,762,999.00 | 1,078,117,000.00 | 1,276,755,000.00 | 1,038,057,000.00 | 709,322,000.00 | |||||
| Operating Income | |||||||||||||||||||
| Operating Income |
113,146,000.00
+0% |
140,903,000.00
+25% |
133,306,000.00
-5% |
54,517,000.00
-59% |
60,508,000.00
+11% |
98,828,000.00
+63% |
54,650,000.00
-45% |
143,496,000.00
+163% |
169,304,000.00
+18% |
163,571,000.00
-3% |
109,323,000.00
-33% |
108,358,000.00
-1% |
111,705,000.00
+3% |
65,405,000.00
-41% |
|||||
| Operating Income Ratio | (0.28%) | (0.27%) | (0.21%) | (0.10%) | (0.11%) | (0.14%) | (0.10%) | (0.16%) | (0.15%) | (0.14%) | (0.09%) | (0.08%) | (0.10%) | (0.08%) | |||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 677,000.00 | 1,490,000.00 | 1,322,000.00 | 3,207,000.00 | 2,565,000.00 | 4,160,000.00 | 3,017,000.00 | 2,097,000.00 | 982,000.00 | 414,000.00 | 300,000.00 | 729,000.00 | 4,603,000.00 | |||||
| Interest Expenses | 4,900,000.00 | 4,892,000.00 | 3,876,000.00 | 4,228,000.00 | 4,390,000.00 | 3,928,000.00 | 4,522,000.00 | 3,489,000.00 | 2,961,000.00 | 2,585,000.00 | 4,284,000.00 | 4,735,000.00 | 5,779,000.00 | 4,271,000.00 | |||||
| Total Other Income/Exp... | -4,900,000.00 | -4,215,000.00 | -3,876,000.00 | 2,462,000.00 | -2,822,000.00 | 1,080,000.00 | 4,373,000.00 | -3,434,000.00 | 8,836,000.00 | 5,003,000.00 | 308,000.00 | -2,556,000.00 | 15,411,000.00 | 5,526,000.00 | |||||
| EBITDA | |||||||||||||||||||
| EBITDA | 119,661,000.00 | 149,797,000.00 | 148,418,000.00 | 76,787,000.00 | 85,506,000.00 | 130,293,000.00 | 87,457,000.00 | 177,846,000.00 | 208,396,000.00 | 206,768,000.00 | 127,171,000.00 | 132,861,000.00 | 139,307,000.00 | 120,741,000.00 | |||||
| EBITDA ratio | (0.30%) | (0.29%) | (0.23%) | (0.14%) | (0.16%) | (0.18%) | (0.15%) | (0.20%) | (0.18%) | (0.17%) | (0.11%) | (0.09%) | (0.12%) | (0.16%) | |||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 108,246,000.00 | 136,011,000.00 | 129,430,000.00 | 56,979,000.00 | 57,686,000.00 | 99,908,000.00 | 59,023,000.00 | 140,062,000.00 | 178,140,000.00 | 168,574,000.00 | 109,631,000.00 | 105,802,000.00 | 126,865,000.00 | 70,931,000.00 | |||||
| Income Before Tax Ratio | (0.27%) | (0.26%) | (0.20%) | (0.10%) | (0.11%) | (0.14%) | (0.10%) | (0.16%) | (0.16%) | (0.14%) | (0.09%) | (0.08%) | (0.11%) | (0.09%) | |||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 17,267,000.00 | 23,126,000.00 | 19,870,000.00 | 10,653,000.00 | 12,016,000.00 | 19,176,000.00 | 10,319,000.00 | 23,627,000.00 | 24,014,000.00 | 30,178,000.00 | 13,546,000.00 | 11,383,000.00 | 14,469,000.00 | 7,205,000.00 | |||||
| Net Income | |||||||||||||||||||
| Net Income | 90,979,000.00
+0% |
112,885,000.00
+24% |
109,560,000.00
-3% |
46,326,000.00
-58% |
45,670,000.00
-1% |
80,732,000.00
+77% |
48,704,000.00
-40% |
116,435,000.00
+139% |
154,126,000.00
+32% |
138,396,000.00
-10% |
96,085,000.00
-31% |
94,419,000.00
-2% |
112,396,000.00
+19% |
63,726,000.00
-43% |
|||||
| Net Income Ratio | (0.23%) | (0.22%) | (0.17%) | (0.08%) | (0.08%) | (0.11%) | (0.08%) | (0.13%) | (0.14%) | (0.11%) | (0.08%) | (0.07%) | (0.10%) | (0.08%) | |||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.20 | 0.22 | 0.18 | 0.08 | 0.08 | 0.13 | 0.08 | 0.19 | 0.26 | 0.23 | 0.16 | 0.16 | 0.19 | 0.11 | |||||
| Diluted EPS | 0.20 | 0.22 | 0.18 | 0.08 | 0.08 | 0.13 | 0.08 | 0.19 | 0.26 | 0.23 | 0.16 | 0.16 | 0.19 | 0.11 | |||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 450,000,000.00 | 517,622,400.00 | 600,000,000.00 | 600,000,000.00 | 600,000,000.00 | 600,000,000.00 | 600,000,000.00 | 600,000,000.00 | 600,000,000.00 | 600,000,240.00 | 600,000,240.00 | 600,000,000.00 | 600,000,000.00 | 600,000,000.00 | |||||
| Diluted Share Outstanding | 450,000,000.00 | 517,622,400.00 | 600,000,000.00 | 600,000,000.00 | 600,000,000.00 | 600,000,000.00 | 600,000,000.00 | 600,000,000.00 | 600,000,000.00 | 600,000,240.00 | 600,000,240.00 | 600,000,000.00 | 600,000,000.00 | 600,000,000.00 | |||||