Guoco Group Ltd
HKEX:53
Guoco Group Ltd
HKEX:53
Price:
71.1
HKD
0.28%
Market Closed
Market Cap:
HK$23.4B
Income Statement
Earnings Waterfall
Guoco Group Ltd
Guoco Group Ltd
Income Statement
Guoco Group Ltd
Guoco Group Ltd
Currency: USD
| Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
121
|
1 120
|
1 235
|
1 132
|
1 139
|
1 127
|
1 131
|
1 250
|
1 546
|
2 002
|
2 266
|
2 258
|
2 072
|
|
| Revenue |
2 238
N/A
|
2 386
+7%
|
1 889
-21%
|
1 307
-31%
|
1 320
+1%
|
1 673
+27%
|
1 900
+14%
|
2 130
+12%
|
2 490
+17%
|
2 902
+17%
|
2 885
-1%
|
2 919
+1%
|
3 114
+7%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(1 254)
|
(1 362)
|
(1 109)
|
(846)
|
(969)
|
(1 175)
|
(1 150)
|
(1 271)
|
(1 580)
|
(1 880)
|
(1 816)
|
(1 827)
|
(2 002)
|
|
| Gross Profit |
985
N/A
|
1 024
+4%
|
780
-24%
|
460
-41%
|
352
-24%
|
498
+42%
|
750
+51%
|
859
+15%
|
909
+6%
|
1 022
+12%
|
1 068
+5%
|
1 092
+2%
|
1 112
+2%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(543)
|
(541)
|
(523)
|
(447)
|
(291)
|
(177)
|
(393)
|
(629)
|
(634)
|
(571)
|
(537)
|
(551)
|
(594)
|
|
| Selling, General & Administrative |
(582)
|
(577)
|
(611)
|
(592)
|
(419)
|
(394)
|
(587)
|
(706)
|
(696)
|
(617)
|
(582)
|
(595)
|
(635)
|
|
| Other Operating Expenses |
39
|
37
|
87
|
145
|
128
|
216
|
194
|
77
|
63
|
46
|
45
|
44
|
41
|
|
| Operating Income |
441
N/A
|
483
+9%
|
257
-47%
|
13
-95%
|
61
+369%
|
320
+427%
|
357
+11%
|
230
-35%
|
276
+20%
|
451
+64%
|
531
+18%
|
541
+2%
|
518
-4%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
122
|
279
|
(421)
|
(305)
|
185
|
5
|
98
|
186
|
188
|
115
|
33
|
102
|
139
|
|
| Non-Reccuring Items |
19
|
(6)
|
108
|
112
|
52
|
46
|
8
|
7
|
30
|
17
|
2
|
22
|
13
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
582
N/A
|
756
+30%
|
(55)
N/A
|
(180)
-225%
|
316
N/A
|
390
+23%
|
463
+19%
|
423
-9%
|
494
+17%
|
584
+18%
|
565
-3%
|
665
+18%
|
670
+1%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(33)
|
(66)
|
(42)
|
(10)
|
3
|
(13)
|
(42)
|
(18)
|
(21)
|
(40)
|
(96)
|
(126)
|
(84)
|
|
| Income from Continuing Operations |
550
|
690
|
(97)
|
(190)
|
319
|
376
|
421
|
405
|
473
|
544
|
470
|
539
|
586
|
|
| Income to Minority Interest |
(118)
|
(134)
|
(16)
|
69
|
3
|
(106)
|
(171)
|
(69)
|
(34)
|
(84)
|
(11)
|
(36)
|
(72)
|
|
| Net Income (Common) |
432
N/A
|
557
+29%
|
(113)
N/A
|
(120)
-7%
|
322
N/A
|
271
-16%
|
250
-8%
|
336
+34%
|
439
+31%
|
460
+5%
|
459
0%
|
504
+10%
|
513
+2%
|
|
| EPS (Diluted) |
1.33
N/A
|
1.71
+29%
|
-0.35
N/A
|
-0.37
-6%
|
0.99
N/A
|
0.83
-16%
|
0.77
-7%
|
1.03
+34%
|
1.35
+31%
|
1.41
+4%
|
1.41
N/A
|
1.55
+10%
|
1.58
+2%
|
|
Switch to:
Switch to:
See Also
Discover More
