Brockman
0159.HKBrockman Mining Limited Price (0159.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
9,280,232
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Brockman Mining LimitedCurrency: HKD
| YEAR | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Revenue |
28,603,000.00
+0% |
27,952,000.00
-2% |
14,453,000.00
-48% |
25,380,000.00
+76% |
88,837,000.00
+250% |
95,374,000.00
+7% |
131,996,000.00
+38% |
132,812,000.00
+1% |
158,556,000.00
+19% |
38,739,000.00
-76% |
36,525,000.00
-6% |
11,590,000.00
-68% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
|
| Cost of Revenue | |||||||||||||||||||||
| Cost of Revenue | 10,540,000.00 | 10,010,000.00 | 7,545,000.00 | 22,624,000.00 | 80,384,000.00 | 84,729,000.00 | 106,792,000.00 | 118,828,000.00 | 145,033,000.00 | 34,170,000.00 | 38,497,000.00 | 16,918,000.00 | 0.00 | 172,000.00 | 125,000.00 | 385,000.00 | 526,000.00 | 708,000.00 | 563,000.00 | 370,000.00 | |
| Gross Profit | |||||||||||||||||||||
| Gross Profit |
18,063,000.00
+0% |
17,942,000.00
-1% |
6,908,000.00
-61% |
2,756,000.00
-60% |
8,453,000.00
+207% |
10,645,000.00
+26% |
25,204,000.00
+137% |
13,984,000.00
-45% |
13,523,000.00
-3% |
4,569,000.00
-66% |
-1,972,000.00
-143% |
-5,328,000.00
+170% |
0.00
+0% |
-172,000.00
+0% |
-125,000.00
-27% |
-385,000.00
+208% |
-526,000.00
+37% |
-708,000.00
+35% |
-563,000.00
-20% |
-370,000.00
-34% |
|
| Gross Profit Ratio | (0.63%) | (0.64%) | (0.48%) | (0.11%) | (0.10%) | (0.11%) | (0.19%) | (0.11%) | (0.09%) | (0.12%) | (-0.05%) | (-0.46%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 3,880,000.00 | 3,633,000.00 | 2,563,000.00 | 6,746,000.00 | 30,058,000.00 | 31,618,000.00 | 96,555,000.00 | 205,337,000.00 | 125,027,000.00 | 88,933,000.00 | 73,479,000.00 | 36,794,000.00 | 0.00 | 34,644,000.00 | 26,803,000.00 | 17,513,000.00 | 17,507,000.00 | 22,747,000.00 | 16,563,000.00 | 16,414,000.00 | |
| Selling, General & Admin... | 3,880,000.00 | 3,633,000.00 | 2,563,000.00 | 6,746,000.00 | 30,058,000.00 | 31,618,000.00 | 96,555,000.00 | 205,337,000.00 | 125,027,000.00 | 88,933,000.00 | 73,479,000.00 | 36,794,000.00 | 34,153.00 | 34,644,000.00 | 26,803,000.00 | 17,513,000.00 | 17,507,000.00 | 22,747,000.00 | 16,563,000.00 | 25,932,000.00 | |
| 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 | 50,207,000.00 | 9,518,000.00 | |
| Depreciation and Amortiz... | 184,000.00 | 193,000.00 | 161,000.00 | 3,924,000.00 | 29,075,000.00 | 22,391,000.00 | 22,793,000.00 | 32,629,000.00 | 45,947,000.00 | 28,557,000.00 | 17,997,000.00 | 7,310,000.00 | 331.00 | 172,000.00 | 125,000.00 | 385,000.00 | 526,000.00 | 708,000.00 | 563,000.00 | 370,000.00 | |
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | -14,501,000.00 | 0.00 | 0.00 | 49,952,000.00 | 632,000.00 | 2,717,000.00 | 81,000.00 | 7,000.00 | -1,043.00 | 9,368,000.00 | 7,654,000.00 | 3,806,000.00 | 5,332,000.00 | 17,580,000.00 | -133,492,000.00 | -50,283,000.00 | |
| Total Operating Expenses | 4,783,000.00 | 4,388,000.00 | 3,044,000.00 | 6,746,000.00 | 28,497,000.00 | 31,261,000.00 | 94,597,000.00 | 403,255,000.00 | 228,827,000.00 | 175,252,000.00 | 149,177,000.00 | 56,238,000.00 | 33,110.00 | 44,012,000.00 | 34,457,000.00 | 21,319,000.00 | 22,839,000.00 | 40,327,000.00 | 66,722,000.00 | -24,351,000.00 | |
| Cost and Exponses | 15,323,000.00 | 14,398,000.00 | 10,589,000.00 | 29,370,000.00 | 108,881,000.00 | 115,990,000.00 | 201,389,000.00 | 522,083,000.00 | 373,860,000.00 | 209,422,000.00 | 187,674,000.00 | 73,156,000.00 | 33,110.00 | 44,012,000.00 | 34,457,000.00 | 21,319,000.00 | 22,839,000.00 | 40,327,000.00 | 66,722,000.00 | -24,351,000.00 | |
| Operating Income | |||||||||||||||||||||
| Operating Income |
13,280,000.00
+0% |
13,554,000.00
+2% |
3,864,000.00
-71% |
-3,990,000.00
-203% |
-20,044,000.00
+402% |
-20,595,000.00
+3% |
-222,393,000.00
+980% |
-309,695,000.00
+39% |
-457,611,000.00
+48% |
-212,270,000.00
-54% |
-1,603,584,000.00
+655% |
-756,615,000.00
-53% |
-33,110.00
-100% |
-44,012,000.00
+132,827% |
-24,931,000.00
-43% |
-21,319,000.00
-14% |
-22,839,000.00
+7% |
-40,327,000.00
+77% |
-66,722,000.00
+65% |
24,351,000.00
-136% |
|
| Operating Income Ratio | (0.46%) | (0.48%) | (0.27%) | (-0.16%) | (-0.23%) | (-0.22%) | (-1.68%) | (-2.33%) | (-2.89%) | (-5.48%) | (-43.90%) | (-65.28%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | |
| Other Income and Exp... | |||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 326,000.00 | 21,000.00 | 115,000.00 | 27,175,000.00 | 11,495,000.00 | 3,895,000.00 | 1,014,000.00 | 356,000.00 | 0.00 | 26,000.00 | 54,000.00 | 320,000.00 | 88,000.00 | 14,000.00 | 221,000.00 | 0.00 | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 1,718,000.00 | 15,692,000.00 | 20,914,000.00 | 4,001,000.00 | 11,355,000.00 | 18,453,000.00 | 804,000.00 | 0.00 | 895,000.00 | 0.00 | 4,511,000.00 | 1,320,000.00 | 1,482,000.00 | 5,428,000.00 | 4,613,000.00 | 6,616,000.00 | 0.00 | |
| Total Other Income/Exp... | 842,000.00 | 699,000.00 | 1,147,000.00 | -1,339,000.00 | -315,119,000.00 | -58,801,000.00 | -155,043,000.00 | -2,566,096,000.00 | -25,652,000.00 | -804,000.00 | -4,017,000.00 | -1,448,000.00 | -4,397.00 | -5,047,000.00 | -854,000.00 | -1,287,000.00 | -5,479,000.00 | 8,462,000.00 | -6,525,000.00 | -44,912,000.00 | |
| EBITDA | |||||||||||||||||||||
| EBITDA | 13,464,000.00 | 13,747,000.00 | 4,025,000.00 | 7,528,000.00 | -295,531,000.00 | -36,091,000.00 | -199,600,000.00 | -277,066,000.00 | -408,179,000.00 | -185,003,000.00 | -1,580,556,000.00 | -749,590,000.00 | -33,175.00 | -44,376,000.00 | -34,332,000.00 | -20,614,000.00 | -22,225,000.00 | -26,408,000.00 | -65,937,999.00 | -12,304,000.00 | |
| EBITDA ratio | (0.47%) | (0.49%) | (0.28%) | (0.00%) | (-3.28%) | (-0.38%) | (-0.35%) | (-2.09%) | (-0.99%) | (-3.71%) | (-3.75%) | (-4.73%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | |
| Income Before Tax | |||||||||||||||||||||
| Income Before Tax | 14,122,000.00 | 14,253,000.00 | 5,011,000.00 | -5,329,000.00 | -336,132,000.00 | -79,396,000.00 | -226,394,000.00 | -2,875,791,000.00 | -476,064,000.00 | -213,074,000.00 | -1,603,584,000.00 | -758,063,000.00 | -37,507.00 | -49,059,000.00 | -25,785,000.00 | -22,606,000.00 | -28,318,000.00 | -31,865,000.00 | -73,247,000.00 | -20,561,000.00 | |
| Income Before Tax Ratio | (0.49%) | (0.51%) | (0.35%) | (-0.21%) | (-3.78%) | (-0.83%) | (-1.72%) | (-21.65%) | (-3.00%) | (-5.50%) | (-43.90%) | (-65.41%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | |
| Income Tax Expense | |||||||||||||||||||||
| Income Tax Expense | 2,949,000.00 | 2,379,000.00 | 1,142,000.00 | 700,000.00 | -15,886,000.00 | 608,000.00 | 338,000.00 | -719,228,000.00 | 778,000.00 | 34,133,000.00 | -367,036,000.00 | -130,905,000.00 | 0.00 | -536,000.00 | -93,373,000.00 | -1,590,000.00 | -14,146,000.00 | -11,051,000.00 | -16,691,000.00 | -7,349,000.00 | |
| Net Income | |||||||||||||||||||||
| Net Income | 11,173,000.00
+0% |
11,874,000.00
+6% |
3,869,000.00
-67% |
-6,029,000.00
-256% |
-296,660,000.00
+4,821% |
-78,935,000.00
-73% |
-210,644,000.00
+167% |
-2,156,563,000.00
+924% |
-476,842,000.00
-78% |
-207,098,000.00
-57% |
-1,236,548,000.00
+497% |
-627,158,000.00
-49% |
-38,308.00
-100% |
108,086,000.00
-282,250% |
67,588,000.00
-37% |
-21,016,000.00
-131% |
-14,172,000.00
-33% |
-20,814,000.00
+47% |
-56,556,000.00
+172% |
-13,362,000.00
-76% |
|
| Net Income Ratio | (0.39%) | (0.42%) | (0.27%) | (-0.24%) | (-3.34%) | (-0.83%) | (-1.60%) | (-16.24%) | (-3.01%) | (-5.35%) | (-33.85%) | (-54.11%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | |
| Earning Per Share | |||||||||||||||||||||
| Basic EPS | 0.01 | 0.01 | 0.00 | -0.01 | -0.28 | -0.03 | -0.06 | -0.37 | -0.06 | -0.03 | -0.15 | -0.07 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | -0.01 | -1.44 | |
| Diluted EPS | 0.01 | 0.01 | 0.00 | -0.01 | -0.28 | -0.03 | -0.06 | -0.37 | -0.06 | -0.03 | -0.15 | -0.07 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | -0.01 | -1.44 | |
| Share Outstanding | |||||||||||||||||||||
| Basic Share Outstanding | 476,722.00 | 511,842.00 | 588,235.00 | 679,478.00 | 1,057,465.00 | 2,293,827.00 | 3,515,217.00 | 5,823,047.00 | 7,483,471.00 | 8,078,797.00 | 8,381,982.00 | 8,381,982.00 | 8,512,888.00 | 8,514,475.00 | 9,187,642.00 | 9,241,413.00 | 9,279,232.00 | 9,279,410.00 | 9,280,232.00 | 9,285,615.00 | |
| Diluted Share Outstanding | 567,300.00 | 572,058.00 | 588,235.00 | 679,478.00 | 1,057,465.00 | 2,293,827.00 | 3,515,217.00 | 5,823,047.00 | 7,483,471.00 | 8,078,797.00 | 8,381,982.00 | 8,381,982.00 | 8,381,982.00 | 8,514,475.00 | 9,213,953.00 | 9,241,413.00 | 9,279,232.00 | 9,279,410.00 | 9,280,232.00 | 9,280,232.00 | |