Huayi
0419.HKHuayi Tencent Entertainment Company Limited Price (0419.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
13,585,338,609
(0.3061)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Huayi Tencent Entertainment Company LimitedCurrency: HKD
| YEAR | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Revenue |
30,011,000.00
+0% |
38,630,000.00
+29% |
33,691,000.00
-13% |
304,902,000.00
+805% |
187,082,000.00
-39% |
179,431,000.00
-4% |
276,451,000.00
+54% |
171,308,000.00
-38% |
125,224,000.00
-27% |
165,068,000.00
+32% |
126,192,000.00
-24% |
110,137,000.00
-13% |
122,838,000.00
+12% |
135,633,000.00
+10% |
167,666,000.00
+24% |
109,168,000.00
-35% |
96,951,000.00
-11% |
106,062,000.00
+9% |
325,721,000.00
+207% |
1,692,061,000.00
+419% |
1,344,031,000.00
-21% |
|
| Cost of Revenue | ||||||||||||||||||||||
| Cost of Revenue | 24,567,000.00 | 31,091,000.00 | 29,531,000.00 | 192,256,000.00 | 155,774,000.00 | 230,144,000.00 | 179,472,000.00 | 116,944,000.00 | 94,226,000.00 | 62,770,000.00 | 93,982,000.00 | 84,331,000.00 | 67,659,000.00 | 113,842,000.00 | 156,970,000.00 | 70,954,000.00 | 63,683,000.00 | 63,705,000.00 | 283,370,000.00 | 1,300,921,000.00 | 930,602,000.00 | |
| Gross Profit | ||||||||||||||||||||||
| Gross Profit |
5,444,000.00
+0% |
7,539,000.00
+38% |
4,160,000.00
-45% |
112,646,000.00
+2,608% |
31,308,000.00
-72% |
-50,713,000.00
-262% |
96,979,000.00
-291% |
54,364,000.00
-44% |
30,998,000.00
-43% |
102,298,000.00
+230% |
32,210,000.00
-69% |
25,806,000.00
-20% |
55,179,000.00
+114% |
21,791,000.00
-61% |
10,696,000.00
-51% |
38,214,000.00
+257% |
33,268,000.00
-13% |
42,357,000.00
+27% |
42,351,000.00
0% |
391,140,000.00
+824% |
413,429,000.00
+6% |
|
| Gross Profit Ratio | (0.18%) | (0.20%) | (0.12%) | (0.37%) | (0.17%) | (-0.28%) | (0.35%) | (0.32%) | (0.25%) | (0.62%) | (0.26%) | (0.23%) | (0.45%) | (0.16%) | (0.06%) | (0.35%) | (0.34%) | (0.40%) | (0.13%) | (0.23%) | (0.31%) | |
| 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 | 3,146,000.00 | 35,751,000.00 | 29,491,000.00 | |
| General and Administrative | 15,246,000.00 | 16,564,000.00 | 23,963,000.00 | 27,898,000.00 | 38,843,000.00 | 177,681,000.00 | 51,251,000.00 | 76,660,000.00 | 75,750,000.00 | 93,728,000.00 | 95,401,000.00 | 69,019,000.00 | 136,564,000.00 | 117,983,000.00 | 156,482,000.00 | 99,111,000.00 | 67,124,000.00 | 75,373,000.00 | 131,648,000.00 | 147,744,000.00 | 75,860,000.00 | |
| Selling, General & Admin... | 16,479,000.00 | 17,571,000.00 | 25,533,000.00 | 41,123,000.00 | 71,046,000.00 | 203,543,000.00 | 75,257,000.00 | 96,122,000.00 | 78,180,000.00 | 94,287,000.00 | 95,780,000.00 | 69,403,000.00 | 159,985,000.00 | 122,052,000.00 | 183,081,000.00 | 99,407,000.00 | 68,897,000.00 | 79,090,000.00 | 190,995,000.00 | 657,274,000.00 | 495,543,000.00 | |
| Selling & Marketing Exp... | 1,233,000.00 | 1,007,000.00 | 1,570,000.00 | 13,225,000.00 | 32,203,000.00 | 25,862,000.00 | 24,006,000.00 | 19,462,000.00 | 2,430,000.00 | 559,000.00 | 379,000.00 | 384,000.00 | 23,421,000.00 | 4,069,000.00 | 26,599,000.00 | 296,000.00 | 1,773,000.00 | 3,717,000.00 | 50,670,000.00 | 499,453,000.00 | 419,683,000.00 | |
| Depreciation and Amortiz... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 188,591,000.00 | 196,416,000.00 | 3,992,000.00 | 52,985,000.00 | 40,419,000.00 | 48,662,000.00 | 32,309,000.00 | 3,088,000.00 | 9,241,000.00 | 34,669,000.00 | 4,789,000.00 | 25,527,000.00 | 31,080,000.00 | 168,331,000.00 | 90,136,000.00 | 32,283,000.00 | |
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -12,588,000.00 | -84,408,000.00 | -35,526,000.00 | -7,520,000.00 | -64,308,000.00 | -606,000.00 | 275,000.00 | 534,000.00 | 1,593,000.00 | 124,000.00 | -3,887,000.00 | 571,000.00 | 644,000.00 | 286,000.00 | 2,023,000.00 | 0.00 | |
| Total Operating Expenses | 16,479,000.00 | 17,571,000.00 | 25,533,000.00 | 41,123,000.00 | 71,046,000.00 | 190,955,000.00 | -9,151,000.00 | 60,596,000.00 | 70,660,000.00 | 94,287,000.00 | 95,780,000.00 | 69,403,000.00 | 159,985,000.00 | 122,052,000.00 | 183,081,000.00 | 99,407,000.00 | 68,897,000.00 | 79,090,000.00 | 190,995,000.00 | 693,025,000.00 | 524,482,000.00 | |
| Cost and Exponses | 41,046,000.00 | 48,662,000.00 | 55,064,000.00 | 233,379,000.00 | 226,820,000.00 | 421,099,000.00 | 170,321,000.00 | 177,540,000.00 | 164,886,000.00 | 157,057,000.00 | 189,762,000.00 | 153,734,000.00 | 227,644,000.00 | 235,894,000.00 | 340,051,000.00 | 170,361,000.00 | 132,580,000.00 | 142,795,000.00 | 474,365,000.00 | 1,993,946,000.00 | 1,455,084,000.00 | |
| Operating Income | ||||||||||||||||||||||
| Operating Income |
-11,035,000.00
+0% |
-10,032,000.00
-9% |
-21,373,000.00
+113% |
71,523,000.00
-435% |
-39,738,000.00
-156% |
-228,340,000.00
+475% |
97,788,000.00
-143% |
699,000.00
-99% |
26,815,000.00
+3,736% |
-3,700,000.00
-114% |
-33,310,000.00
+800% |
-18,483,000.00
-45% |
-147,506,000.00
+698% |
-135,687,000.00
-8% |
-127,663,000.00
-6% |
-66,271,000.00
-48% |
-35,629,000.00
-46% |
-36,733,000.00
+3% |
-148,644,000.00
+305% |
-301,885,000.00
+103% |
-111,053,000.00
-63% |
|
| Operating Income Ratio | (-0.37%) | (-0.26%) | (-0.63%) | (0.23%) | (-0.21%) | (-1.27%) | (0.35%) | (0.00%) | (0.21%) | (-0.02%) | (-0.26%) | (-0.17%) | (-1.20%) | (-1.00%) | (-0.76%) | (-0.61%) | (-0.37%) | (-0.35%) | (-0.46%) | (-0.18%) | (-0.08%) | |
| Other Income and Exp... | ||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 9,738,000.00 | 0.00 | 0.00 | 9,574,000.00 | 1,016,000.00 | 220,000.00 | 98,000.00 | 23,360,000.00 | 1,577,000.00 | 1,160,000.00 | 1,045,000.00 | 43,000.00 | 16,979,000.00 | 9,081,000.00 | 3,476,000.00 | 1,213,000.00 | 153,000.00 | |
| Interest Expenses | 58,816,000.00 | 0.00 | 484,000.00 | 0.00 | 57,922,000.00 | 40,963,000.00 | 31,291,000.00 | 1,125,000.00 | 6,393,000.00 | 24,256,000.00 | 54,437,000.00 | 0.00 | 1,528,000.00 | 33,000.00 | 126,000.00 | 54,000.00 | 10,032,000.00 | 7,896,000.00 | 2,280,000.00 | 1,768,000.00 | 3,605,000.00 | |
| Total Other Income/Exp... | -58,816,000.00 | 1,193,000.00 | -484,000.00 | 204,999,000.00 | -57,922,000.00 | -201,478,000.00 | -27,956,000.00 | -438,577,000.00 | 48,440,000.00 | -62,697,000.00 | 7,616,000.00 | 91,397,000.00 | -29,744,000.00 | -38,451,000.00 | -9,569,000.00 | -5,132,000.00 | 5,269,000.00 | -19,435,000.00 | 6,799,000.00 | -26,455,000.00 | -8,583,000.00 | |
| EBITDA | ||||||||||||||||||||||
| EBITDA | -11,035,000.00 | -10,032,000.00 | -21,373,000.00 | 71,523,000.00 | -39,738,000.00 | -266,391,000.00 | 294,646,000.00 | -480,668,000.00 | 38,226,000.00 | 1,638,000.00 | 15,352,000.00 | 80,019,000.00 | -123,416,999.00 | -115,190,000.00 | -106,090,000.00 | -61,525,000.00 | 2,640,000.00 | -19,696,000.00 | 28,766,000.00 | -221,676,000.00 | -83,748,000.00 | |
| EBITDA ratio | (-0.37%) | (-0.26%) | (-0.63%) | (0.23%) | (-0.21%) | (-0.22%) | (1.06%) | (0.03%) | (0.64%) | (0.22%) | (0.12%) | (0.13%) | (-1.18%) | (-0.91%) | (-0.54%) | (-0.56%) | (-0.10%) | (-0.05%) | (0.06%) | (-0.11%) | (-0.06%) | |
| Income Before Tax | ||||||||||||||||||||||
| Income Before Tax | -69,851,000.00 | -8,839,000.00 | -21,857,000.00 | 276,522,000.00 | -97,660,000.00 | -443,146,000.00 | 66,497,000.00 | -478,854,000.00 | -5,937,000.00 | -30,956,000.00 | -104,397,000.00 | 47,800,000.00 | -128,033,000.00 | -138,714,000.00 | -140,759,000.00 | -66,325,000.00 | -32,918,999.00 | -58,672,000.00 | -136,912,000.00 | -312,206,000.00 | -119,636,000.00 | |
| Income Before Tax Ratio | (-2.33%) | (-0.23%) | (-0.65%) | (0.91%) | (-0.52%) | (-2.47%) | (0.24%) | (-2.80%) | (-0.05%) | (-0.19%) | (-0.83%) | (0.43%) | (-1.04%) | (-1.02%) | (-0.84%) | (-0.61%) | (-0.34%) | (-0.55%) | (-0.42%) | (-0.18%) | (-0.09%) | |
| Income Tax Expense | ||||||||||||||||||||||
| Income Tax Expense | 195,000.00 | 1,092,000.00 | 330,000.00 | 12,065,000.00 | -16,380,000.00 | -2,091,000.00 | 413,000.00 | 4,813,000.00 | 11,690,000.00 | 12,633,000.00 | -4,074,000.00 | -4,235,000.00 | 4,612,000.00 | 86,000.00 | 364,000.00 | 130,000.00 | 785,000.00 | 406,000.00 | -418,000.00 | -425,000.00 | -69,000.00 | |
| Net Income | ||||||||||||||||||||||
| Net Income | -70,046,000.00
+0% |
-9,931,000.00
-86% |
-22,187,000.00
+123% |
264,457,000.00
-1,292% |
-81,280,000.00
-131% |
-441,117,000.00
+443% |
1,383,000.00
-100% |
-483,463,000.00
-35,058% |
-17,779,000.00
-96% |
-43,589,000.00
+145% |
-165,722,000.00
+280% |
55,178,000.00
-133% |
-493,670,000.00
-995% |
-139,506,000.00
-72% |
-103,669,000.00
-26% |
73,737,000.00
-171% |
-28,770,000.00
-139% |
-56,574,000.00
+97% |
-110,402,000.00
+95% |
-269,980,000.00
+145% |
-97,087,000.00
-64% |
|
| Net Income Ratio | (-2.33%) | (-0.26%) | (-0.66%) | (0.87%) | (-0.43%) | (-2.46%) | (0.01%) | (-2.82%) | (-0.14%) | (-0.26%) | (-1.31%) | (0.50%) | (-4.02%) | (-1.03%) | (-0.62%) | (0.68%) | (-0.30%) | (-0.53%) | (-0.34%) | (-0.16%) | (-0.07%) | |
| Earning Per Share | ||||||||||||||||||||||
| Basic EPS | -0.48 | -0.06 | -0.06 | 0.47 | -0.11 | -0.50 | 0.00 | -0.34 | -0.01 | -0.02 | -0.06 | 0.01 | -0.07 | -0.01 | -0.01 | 0.01 | 0.00 | 0.00 | -0.01 | -0.02 | -0.01 | |
| Diluted EPS | -0.48 | -0.06 | -0.06 | 0.47 | -0.11 | -0.50 | 0.00 | -0.34 | -0.01 | -0.02 | -0.06 | 0.01 | -0.07 | -0.01 | -0.01 | 0.01 | 0.00 | 0.00 | -0.01 | -0.02 | -0.01 | |
| Share Outstanding | ||||||||||||||||||||||
| Basic Share Outstanding | 145,323,651.00 | 165,516,667.00 | 369,783,333.00 | 560,601,695.00 | 730,580,950.00 | 885,446,200.00 | 953,440,400.00 | 1,417,838,000.00 | 1,867,325,000.00 | 2,268,321,000.00 | 2,654,817,000.00 | 5,156,237,000.00 | 6,598,244,757.00 | 12,780,000,000.00 | 13,498,107,000.00 | 13,498,107,000.00 | 13,498,107,000.00 | 13,498,107,000.00 | 13,498,107,000.00 | 13,543,887,000.00 | 14,447,470,238.00 | |
| Diluted Share Outstanding | 145,323,651.00 | 165,516,667.00 | 369,783,333.00 | 565,393,162.00 | 730,580,950.00 | 885,446,200.00 | 953,440,400.00 | 1,417,838,000.00 | 1,867,325,000.00 | 2,268,321,000.00 | 2,654,817,000.00 | 5,264,574,000.00 | 6,612,389,000.00 | 12,844,236,000.00 | 13,498,107,000.00 | 13,498,107,000.00 | 13,498,107,000.00 | 13,498,107,000.00 | 13,498,107,000.00 | 13,543,887,000.00 | 13,585,338,609.00 | |