Silver
0171.HKSilver Grant International Holdings Group Limited Price (0171.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
2,304,850,000
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Silver Grant International Holdings Group LimitedCurrency: HKD
| YEAR | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue |
135,441,000.00
+0% |
181,877,000.00
+34% |
512,255,000.00
+182% |
685,223,000.00
+34% |
551,778,000.00
-19% |
1,487,212,000.00
+170% |
321,213,000.00
-78% |
247,161,000.00
-23% |
204,821,000.00
-17% |
226,347,000.00
+11% |
409,389,000.00
+81% |
550,043,000.00
+34% |
400,768,000.00
-27% |
352,147,000.00
-12% |
324,858,000.00
-8% |
182,011,000.00
-44% |
1,216,852,000.00
+569% |
165,827,000.00
-86% |
108,539,000.00
-35% |
94,065,000.00
-13% |
123,757,000.00
+32% |
111,840,000.00
-10% |
96,960,000.00
-13% |
|
| Cost of Revenue | ||||||||||||||||||||||||
| Cost of Revenue | 55,014,000.00 | 85,359,000.00 | 363,338,000.00 | 338,506,000.00 | 198,130,000.00 | 228,777,000.00 | 220,251,000.00 | 147,938,000.00 | 165,578,000.00 | 100,746,000.00 | 342,578,000.00 | 477,569,000.00 | 270,424,000.00 | 284,388,000.00 | 228,997,000.00 | 120,285,000.00 | 558,982,000.00 | 19,388,000.00 | 18,894,000.00 | 23,176,000.00 | 22,134,000.00 | 20,893,000.00 | 6,465,000.00 | |
| Gross Profit | ||||||||||||||||||||||||
| Gross Profit |
80,427,000.00
+0% |
96,518,000.00
+20% |
148,917,000.00
+54% |
346,717,000.00
+133% |
353,648,000.00
+2% |
1,258,435,000.00
+256% |
100,962,000.00
-92% |
99,223,000.00
-2% |
39,243,000.00
-60% |
125,601,000.00
+220% |
66,811,000.00
-47% |
72,474,000.00
+8% |
130,344,000.00
+80% |
67,759,000.00
-48% |
95,861,000.00
+41% |
61,726,000.00
-36% |
657,870,000.00
+966% |
146,439,000.00
-78% |
89,645,000.00
-39% |
70,889,000.00
-21% |
101,623,000.00
+43% |
90,947,000.00
-11% |
90,495,000.00
0% |
|
| Gross Profit Ratio | (0.59%) | (0.53%) | (0.29%) | (0.51%) | (0.64%) | (0.85%) | (0.31%) | (0.40%) | (0.19%) | (0.55%) | (0.16%) | (0.13%) | (0.33%) | (0.19%) | (0.30%) | (0.34%) | (0.54%) | (0.88%) | (0.83%) | (0.75%) | (0.82%) | (0.81%) | (0.93%) | |
| 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 | -2.49 | -0.47 | -5.16 | -7.14 | 0.00 | |
| General and Administrative | 59,673,000.00 | 66,918,000.00 | 84,319,000.00 | 87,441,000.00 | 94,659,000.00 | 125,935,000.00 | 119,729,000.00 | 117,776,000.00 | 140,640,000.00 | 164,983,000.00 | 185,939,000.00 | 216,071,000.00 | 235,108,000.00 | 269,526,000.00 | 297,833,000.00 | 290,111,000.00 | 295,430,000.00 | 151,896,000.00 | 217,660,000.00 | 221,990,000.00 | 267,285,000.00 | 181,456,000.00 | 165,030,000.00 | |
| Selling, General & Admin... | 59,673,000.00 | 66,918,000.00 | 84,319,000.00 | 87,441,000.00 | 94,659,000.00 | 125,935,000.00 | 119,729,000.00 | 117,776,000.00 | 140,640,000.00 | 164,983,000.00 | 185,939,000.00 | 216,071,000.00 | 235,108,000.00 | 355,570,000.00 | 297,833,000.00 | 290,111,000.00 | 295,430,000.00 | 151,896,000.00 | 219,664,000.00 | 224,750,000.00 | 267,285,000.00 | 181,456,000.00 | 165,030,000.00 | |
| 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 | 86,044,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,004,000.00 | 2,760,000.00 | 0.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 10,963,000.00 | 10,259,000.00 | 10,874,000.00 | 11,255,000.00 | 7,159,000.00 | 7,462,000.00 | 7,809,000.00 | 13,031,000.00 | 11,776,000.00 | 12,501,000.00 | 23,478,000.00 | 43,741,000.00 | 44,321,000.00 | 339,719,000.00 | 221,096,000.00 | 66,663,000.00 | 229,973,000.00 | 13,438,000.00 | 12,475,000.00 | 14,160,000.00 | 16,224,000.00 | 17,351,000.00 | 15,932,000.00 | |
| Other Expenses | 42,095,000.00 | 37,253,000.00 | 113,462,000.00 | 158,921,000.00 | 559,456,000.00 | -521,079,000.00 | 307,539,000.00 | -2,426,000.00 | 118,402,000.00 | 178,382,000.00 | 309,714,000.00 | 47,867,000.00 | 15,943,000.00 | 16,359,000.00 | -316,957,000.00 | -245,766,000.00 | -295,430,000.00 | -119,982,000.00 | -228,173,000.00 | -204,238,000.00 | -252,011,000.00 | -415,685,000.00 | 0.00 | |
| Total Operating Expenses | 49,311,000.00 | 22,437,000.00 | 99,503,000.00 | 94,573,000.00 | 94,659,000.00 | 125,935,000.00 | 119,729,000.00 | -58,696,000.00 | -95,686,000.00 | -56,670,000.00 | 226,194,000.00 | 216,071,000.00 | 200,628,000.00 | 451,668,000.00 | 523,649,000.00 | 206,968,000.00 | 787,083,000.00 | 48,867,999.00 | 228,173,000.00 | 204,238,000.00 | 252,011,000.00 | 415,685,000.00 | 165,270,000.00 | |
| Cost and Exponses | 104,325,000.00 | 107,796,000.00 | 462,841,000.00 | 433,079,000.00 | 292,789,000.00 | 354,712,000.00 | 339,980,000.00 | 89,242,000.00 | 69,892,000.00 | 44,076,000.00 | 568,772,000.00 | 693,640,000.00 | 471,052,000.00 | 451,668,000.00 | 523,649,000.00 | 206,968,000.00 | 787,083,000.00 | 48,867,999.00 | 247,067,000.00 | 227,414,000.00 | 274,145,000.00 | 436,578,000.00 | 165,270,000.00 | |
| Operating Income | ||||||||||||||||||||||||
| Operating Income |
31,116,000.00
+0% |
74,081,000.00
+138% |
81,551,000.00
+10% |
293,716,000.00
+260% |
258,989,000.00
-12% |
1,132,500,000.00
+337% |
-18,767,000.00
-102% |
92,416,000.00
-592% |
183,477,000.00
+99% |
182,271,000.00
-1% |
491,445,000.00
+170% |
58,819,000.00
-88% |
174,649,000.00
+197% |
-339,719,000.00
-295% |
-221,096,000.00
-35% |
-184,040,000.00
-17% |
362,440,000.00
-297% |
7,981,000.00
-98% |
-138,528,000.00
-1,836% |
-133,348,999.00
-4% |
-150,388,000.00
+13% |
-324,738,000.00
+116% |
-74,535,000.00
-77% |
|
| Operating Income Ratio | (0.23%) | (0.41%) | (0.16%) | (0.43%) | (0.47%) | (0.76%) | (-0.06%) | (0.37%) | (0.90%) | (0.81%) | (1.20%) | (0.11%) | (0.44%) | (-0.96%) | (-0.68%) | (-1.01%) | (0.30%) | (0.05%) | (-1.28%) | (-1.42%) | (-1.22%) | (-2.90%) | (-0.77%) | |
| Other Income and Exp... | ||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 85,989,000.00 | 140,295,000.00 | 201,447,000.00 | 147,062,000.00 | 78,835,000.00 | 92,674,000.00 | 63,957,000.00 | 4,756,000.00 | 180,137,000.00 | 280,466,000.00 | 289,600,000.00 | 455,424,000.00 | 203,259,000.00 | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 521,079,000.00 | 0.00 | 112,177,000.00 | 24,470,000.00 | 26,144,000.00 | 20,304,000.00 | 49,897,000.00 | 36,209,000.00 | 36,543,000.00 | 159,171,000.00 | 173,161,000.00 | 178,446,000.00 | 48,172,000.00 | 133,746,000.00 | 216,675,000.00 | 410,008,000.00 | 530,034,000.00 | 342,422,000.00 | |
| Total Other Income/Exp... | 42,095,000.00 | 37,253,000.00 | 113,462,000.00 | 139,248,000.00 | 477,219,000.00 | -602,930,000.00 | 307,539,000.00 | -8,741,000.00 | 283,165,000.00 | 366,639,000.00 | 434,355,000.00 | 389,070,000.00 | -66,994,000.00 | 50,964,000.00 | -628,000.00 | -9,531,000.00 | -555,610,000.00 | 211,470,000.00 | -51,126,000.00 | -311,160,001.00 | -1,646,850,000.00 | -707,298,000.00 | -897,750,000.00 | |
| EBITDA | ||||||||||||||||||||||||
| EBITDA | 42,079,000.00 | 84,340,000.00 | 60,288,000.00 | 234,132,000.00 | 266,148,000.00 | 1,139,962,000.00 | -50,079,000.00 | 107,343,000.00 | 137,583,000.00 | 194,772,000.00 | 514,923,000.00 | 61,870,000.00 | 188,185,000.00 | 423,803,000.00 | -85,725,000.00 | -222,542,000.00 | 219,262,000.00 | -19,449,000.00 | -126,053,000.00 | -119,188,999.00 | -134,164,000.00 | -307,387,000.00 | -519,912,000.00 | |
| EBITDA ratio | (0.31%) | (0.46%) | (0.12%) | (0.38%) | (0.48%) | (0.77%) | (-0.03%) | (0.88%) | (2.15%) | (0.86%) | (1.26%) | (0.11%) | (0.34%) | (1.50%) | (0.51%) | (1.01%) | (-0.05%) | (1.18%) | (-1.16%) | (-1.27%) | (-1.08%) | (-2.75%) | (-5.36%) | |
| Income Before Tax | ||||||||||||||||||||||||
| Income Before Tax | 73,211,000.00 | 111,334,000.00 | 195,013,000.00 | 452,637,000.00 | 818,445,000.00 | 611,421,000.00 | 288,772,000.00 | 86,942,000.00 | 453,540,000.00 | 722,092,000.00 | 471,141,000.00 | 243,443,000.00 | 107,655,000.00 | 47,541,000.00 | -119,956,000.00 | -117,631,000.00 | 365,812,000.00 | 219,451,000.00 | -270,412,000.00 | -43,773,000.00 | -638,946,000.00 | -798,449,000.00 | -972,285,000.00 | |
| Income Before Tax Ratio | (0.54%) | (0.61%) | (0.38%) | (0.66%) | (1.48%) | (0.41%) | (0.90%) | (0.35%) | (2.21%) | (3.19%) | (1.15%) | (0.44%) | (0.27%) | (0.14%) | (-0.37%) | (-0.65%) | (0.30%) | (1.32%) | (-2.49%) | (-0.47%) | (-5.16%) | (-7.14%) | (-10.03%) | |
| Income Tax Expense | ||||||||||||||||||||||||
| Income Tax Expense | 6,253,000.00 | 2,933,000.00 | 8,687,000.00 | 35,038,000.00 | 89,279,000.00 | 105,924,000.00 | -35,059,000.00 | 5,190,000.00 | 42,210,000.00 | 151,910,000.00 | 82,391,000.00 | 62,126,000.00 | 14,365,000.00 | 78,940,000.00 | 9,861,000.00 | 39,436,000.00 | 45,259,000.00 | 17,414,000.00 | 10,570,000.00 | -3,401,000.00 | 15,256,000.00 | -52,611,000.00 | -16,009,000.00 | |
| Net Income | ||||||||||||||||||||||||
| Net Income | 62,446,000.00
+0% |
103,787,000.00
+66% |
182,816,000.00
+76% |
404,975,000.00
+122% |
729,166,000.00
+80% |
505,497,000.00
-31% |
323,831,000.00
-36% |
87,057,000.00
-73% |
406,278,000.00
+367% |
530,818,000.00
+31% |
375,592,000.00
-29% |
103,785,000.00
-72% |
64,973,000.00
-37% |
109,367,000.00
+68% |
-65,777,000.00
-160% |
-40,442,000.00
-39% |
260,201,000.00
-743% |
185,683,000.00
-29% |
-245,955,000.00
-232% |
-317,641,000.00
+29% |
-1,452,609,000.00
+357% |
-734,563,000.00
-49% |
-947,409,000.00
+29% |
|
| Net Income Ratio | (0.46%) | (0.57%) | (0.36%) | (0.59%) | (1.32%) | (0.34%) | (1.01%) | (0.35%) | (1.98%) | (2.35%) | (0.92%) | (0.19%) | (0.16%) | (0.31%) | (-0.20%) | (-0.22%) | (0.21%) | (1.12%) | (-2.27%) | (-3.38%) | (-11.74%) | (-6.57%) | (-9.77%) | |
| Earning Per Share | ||||||||||||||||||||||||
| Basic EPS | 0.05 | 0.07 | 0.14 | 0.26 | 0.42 | 0.28 | 0.18 | 0.05 | 0.22 | 0.25 | 0.17 | 0.05 | 0.03 | 0.05 | -0.03 | -0.02 | 0.11 | 0.08 | -0.11 | -0.14 | -0.63 | -0.32 | -0.41 | |
| Diluted EPS | 0.05 | 0.07 | 0.14 | 0.25 | 0.26 | 0.23 | 0.16 | 0.05 | 0.22 | 0.25 | 0.17 | 0.05 | 0.03 | 0.05 | -0.03 | -0.02 | 0.11 | 0.08 | -0.11 | -0.14 | -0.63 | -0.32 | -0.41 | |
| Share Outstanding | ||||||||||||||||||||||||
| Basic Share Outstanding | 1,300,958,333.00 | 1,313,000,000.00 | 1,315,223,022.00 | 1,552,538,462.00 | 1,744,708,434.00 | 2,132,573,276.00 | 1,959,524,000.00 | 1,820,710,000.00 | 1,820,710,000.00 | 2,144,944,000.00 | 2,273,617,000.00 | 2,304,850,000.00 | 2,304,850,000.00 | 2,304,850,000.00 | 2,304,850,000.00 | 2,304,850,000.00 | 2,304,850,000.00 | 2,304,850,000.00 | 2,304,850,000.00 | 2,304,850,000.00 | 2,304,850,000.00 | 2,304,850,000.00 | 2,304,850,000.00 | |
| Diluted Share Outstanding | 1,300,958,333.00 | 1,313,000,000.00 | 1,324,753,623.00 | 1,627,661,290.00 | 1,744,708,434.00 | 2,132,573,276.00 | 1,959,524,000.00 | 1,820,710,000.00 | 1,840,106,000.00 | 2,144,944,000.00 | 2,273,617,000.00 | 2,304,850,000.00 | 2,304,850,000.00 | 2,304,850,000.00 | 2,304,850,000.00 | 2,304,850,000.00 | 2,304,850,000.00 | 2,304,850,000.00 | 2,304,850,000.00 | 2,304,850,000.00 | 2,304,850,000.00 | 2,304,850,000.00 | 2,304,850,000.00 | |