Modern
0919.HKModern Healthcare Technology Holdings Limited Price (0919.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
904,483,942
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Modern Healthcare Technology Holdings 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 |
456,932,000.00
+0% |
498,265,000.00
+9% |
614,064,000.00
+23% |
786,002,000.00
+28% |
661,795,000.00
-16% |
430,750,000.00
-35% |
586,527,000.00
+36% |
756,605,000.00
+29% |
708,122,000.00
-6% |
868,806,000.00
+23% |
874,235,000.00
+1% |
775,391,000.00
-11% |
693,284,000.00
-11% |
599,018,000.00
-14% |
576,017,000.00
-4% |
522,606,000.00
-9% |
431,451,000.00
-17% |
355,591,000.00
-18% |
406,327,000.00
+14% |
454,706,000.00
+12% |
|
| Cost of Revenue | |||||||||||||||||||||
| Cost of Revenue | 12,085,000.00 | 13,036,000.00 | 18,706,000.00 | 21,618,000.00 | 20,258,000.00 | 15,319,000.00 | 18,708,000.00 | 19,301,000.00 | 29,033,000.00 | 27,647,000.00 | 29,103,000.00 | 24,806,000.00 | 22,366,000.00 | 23,270,000.00 | 24,112,000.00 | 18,917,000.00 | 13,777,000.00 | 14,069,000.00 | 11,605,000.00 | 378,542,000.00 | |
| Gross Profit | |||||||||||||||||||||
| Gross Profit |
444,847,000.00
+0% |
485,229,000.00
+9% |
595,358,000.00
+23% |
764,384,000.00
+28% |
641,537,000.00
-16% |
415,431,000.00
-35% |
567,819,000.00
+37% |
737,304,000.00
+30% |
679,089,000.00
-8% |
841,159,000.00
+24% |
845,132,000.00
+0% |
750,585,000.00
-11% |
670,918,000.00
-11% |
575,748,000.00
-14% |
551,905,000.00
-4% |
503,689,000.00
-9% |
417,674,000.00
-17% |
341,522,000.00
-18% |
394,722,000.00
+16% |
76,164,000.00
-81% |
|
| Gross Profit Ratio | (0.97%) | (0.97%) | (0.97%) | (0.97%) | (0.97%) | (0.96%) | (0.97%) | (0.97%) | (0.96%) | (0.97%) | (0.97%) | (0.97%) | (0.97%) | (0.96%) | (0.96%) | (0.96%) | (0.97%) | (0.96%) | (0.97%) | (0.17%) | |
| 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 | 0.00 | 0.00 | 0.00 | 16,840,000.00 | 21,907,000.00 | 127,019,000.00 | 0.00 | 0.00 | 175,232,000.00 | 178,639,000.00 | 179,456,000.00 | 171,814,000.00 | -156,418,000.00 | 14,589,000.00 | 13,993,000.00 | 13,046,000.00 | 11,840,000.00 | 26,597,000.00 | 30,310,000.00 | 18,698,000.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 40,621,000.00 | 50,084,000.00 | 135,858,000.00 | 9,633,000.00 | 11,093,000.00 | 187,563,000.00 | 189,667,000.00 | 187,793,000.00 | 177,653,000.00 | -151,674,000.00 | 4,246,000.00 | 4,382,000.00 | 5,346,000.00 | 2,864,000.00 | 29,711,000.00 | 33,361,000.00 | 22,912,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 23,781,000.00 | 28,177,000.00 | 8,839,000.00 | 9,633,000.00 | 11,093,000.00 | 12,331,000.00 | 11,028,000.00 | 8,337,000.00 | 5,839,000.00 | 4,744,000.00 | 4,246,000.00 | 4,382,000.00 | 5,346,000.00 | 2,864,000.00 | 3,114,000.00 | 3,051,000.00 | 4,214,000.00 | |
| Depreciation and Amortiz... | 20,569,000.00 | 22,014,000.00 | 26,149,000.00 | 33,003,000.00 | 40,736,000.00 | 42,864,000.00 | 38,506,000.00 | 31,162,000.00 | 30,977,000.00 | 43,932,000.00 | 47,821,000.00 | 44,927,000.00 | 35,473,000.00 | 14,647,000.00 | 15,264,000.00 | 71,930,000.00 | 107,063,000.00 | 90,957,000.00 | 87,235,000.00 | 76,634,000.00 | |
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 36,592,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 536,000.00 | 536,000.00 | 536,000.00 | 3,274,000.00 | 2,726,000.00 | 6,131,000.00 | 4,712,000.00 | 4,553,000.00 | 8,772,000.00 | 43,791,000.00 | |
| Total Operating Expenses | 20,569,000.00 | 22,014,000.00 | 26,149,000.00 | 514,218,000.00 | 623,229,000.00 | 480,520,000.00 | 488,803,000.00 | 599,757,000.00 | 688,337,000.00 | 723,623,000.00 | 725,246,000.00 | 705,570,000.00 | 599,481,000.00 | 577,589,000.00 | 530,174,000.00 | 502,469,000.00 | 278,055,000.00 | 400,918,000.00 | 395,798,000.00 | 66,703,000.00 | |
| Cost and Exponses | 32,654,000.00 | 35,050,000.00 | 44,855,000.00 | 535,836,000.00 | 643,487,000.00 | 495,839,000.00 | 507,511,000.00 | 619,058,000.00 | 717,370,000.00 | 751,270,000.00 | 754,349,000.00 | 730,376,000.00 | 621,847,000.00 | 600,859,000.00 | 554,286,000.00 | 521,386,000.00 | 291,832,000.00 | 414,987,000.00 | 407,403,000.00 | 445,245,000.00 | |
| Operating Income | |||||||||||||||||||||
| Operating Income |
424,278,000.00
+0% |
463,215,000.00
+9% |
185,028,000.00
-60% |
250,166,000.00
+35% |
18,308,000.00
-93% |
-88,864,000.00
-585% |
51,482,000.00
-158% |
100,683,000.00
+96% |
-45,024,000.00
-145% |
117,536,000.00
-361% |
82,865,000.00
-29% |
11,459,000.00
-86% |
45,400,000.00
+296% |
-23,119,000.00
-151% |
-2,153,000.00
-91% |
-17,271,000.00
+702% |
133,981,000.00
-876% |
-72,250,000.00
-154% |
-11,917,000.00
-84% |
9,461,000.00
-179% |
|
| Operating Income Ratio | (0.93%) | (0.93%) | (0.30%) | (0.32%) | (0.03%) | (-0.21%) | (0.09%) | (0.13%) | (-0.06%) | (0.14%) | (0.09%) | (0.01%) | (0.07%) | (-0.04%) | (0.00%) | (-0.03%) | (0.31%) | (-0.20%) | (-0.03%) | (0.02%) | |
| Other Income and Exp... | |||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 25,440,000.00 | 23,667,000.00 | 3,907,000.00 | 267,000.00 | 328,000.00 | 995,000.00 | 1,961,000.00 | 2,066,000.00 | 2,769,000.00 | 2,615,000.00 | 723,000.00 | 621,000.00 | 688,000.00 | 1,541,000.00 | 725,000.00 | 124,000.00 | 891,000.00 | 4,142,000.00 | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 29,914,000.00 | 2,387,000.00 | 3,000.00 | 321,000.00 | 36,394,000.00 | 472,000.00 | 346,000.00 | 209,000.00 | 2,590,000.00 | 26,829,000.00 | 26,717,000.00 | 2,896,000.00 | 3,560,000.00 | 2,098,000.00 | 1,771,000.00 | 28,634,000.00 | |
| Total Other Income/Exp... | -297,535,000.00 | -319,738,000.00 | 25,440,000.00 | 23,667,000.00 | 3,907,000.00 | 34,472,000.00 | -34,077,000.00 | 674,000.00 | -12,959,000.00 | 1,590,000.00 | 2,932,000.00 | 2,864,000.00 | -1,759,000.00 | -1,419,000.00 | -4,811,000.00 | -10,369,000.00 | -3,955,000.00 | 5,588,000.00 | -6,370,000.00 | -19,049,000.00 | |
| EBITDA | |||||||||||||||||||||
| EBITDA | 444,847,000.00 | 165,491,000.00 | 211,177,000.00 | 283,169,000.00 | 62,951,000.00 | -9,141,000.00 | 151,402,000.00 | 132,840,000.00 | -26,386,000.00 | 161,468,000.00 | 168,243,000.00 | 90,478,000.00 | 106,143,000.00 | 14,397,000.00 | 8,300,000.00 | 55,750,000.00 | 255,356,000.00 | 43,958,000.00 | 92,323,000.00 | 95,680,000.00 | |
| EBITDA ratio | (0.97%) | (0.97%) | (0.97%) | (0.36%) | (0.09%) | (-0.02%) | (0.20%) | (0.18%) | (0.01%) | (0.15%) | (0.15%) | (0.08%) | (0.12%) | (-0.01%) | (0.07%) | (0.11%) | (0.55%) | (0.07%) | (0.17%) | (0.21%) | |
| Income Before Tax | |||||||||||||||||||||
| Income Before Tax | 126,743,000.00 | 143,477,000.00 | 210,468,000.00 | 273,833,000.00 | 22,215,000.00 | -54,392,000.00 | 51,810,000.00 | 101,357,000.00 | -57,983,000.00 | 81,783,000.00 | 85,797,000.00 | 16,624,000.00 | 43,641,000.00 | -25,184,000.00 | -6,964,000.00 | -27,640,000.00 | 130,026,000.00 | -66,662,000.00 | -18,287,000.00 | -9,588,000.00 | |
| Income Before Tax Ratio | (0.28%) | (0.29%) | (0.34%) | (0.35%) | (0.03%) | (-0.13%) | (0.09%) | (0.13%) | (-0.08%) | (0.09%) | (0.10%) | (0.02%) | (0.06%) | (-0.04%) | (-0.01%) | (-0.05%) | (0.30%) | (-0.19%) | (-0.05%) | (-0.02%) | |
| Income Tax Expense | |||||||||||||||||||||
| Income Tax Expense | 21,572,000.00 | 20,966,000.00 | 33,050,000.00 | 47,060,000.00 | 4,990,000.00 | -13,147,000.00 | 7,835,000.00 | 19,220,000.00 | -4,549,000.00 | 26,942,000.00 | 16,866,000.00 | 3,601,000.00 | 9,766,000.00 | -2,339,000.00 | 5,833,000.00 | 4,389,000.00 | 6,095,000.00 | 2,042,000.00 | 1,839,000.00 | -962,000.00 | |
| Net Income | |||||||||||||||||||||
| Net Income | 105,171,000.00
+0% |
122,511,000.00
+16% |
177,418,000.00
+45% |
226,773,000.00
+28% |
17,225,000.00
-92% |
-41,245,000.00
-339% |
44,032,000.00
-207% |
82,151,000.00
+87% |
-53,431,000.00
-165% |
54,844,000.00
-203% |
68,849,000.00
+26% |
12,668,000.00
-82% |
33,262,000.00
+163% |
-22,855,000.00
-169% |
-13,289,000.00
-42% |
-31,590,000.00
+138% |
125,723,000.00
-498% |
-68,808,000.00
-155% |
-20,607,000.00
-70% |
-9,571,000.00
-54% |
|
| Net Income Ratio | (0.23%) | (0.25%) | (0.29%) | (0.29%) | (0.03%) | (-0.10%) | (0.08%) | (0.11%) | (-0.08%) | (0.06%) | (0.08%) | (0.02%) | (0.05%) | (-0.04%) | (-0.02%) | (-0.06%) | (0.29%) | (-0.19%) | (-0.05%) | (-0.02%) | |
| Earning Per Share | |||||||||||||||||||||
| Basic EPS | 19.48 | 21.68 | 0.25 | 0.31 | 0.02 | -0.06 | 0.12 | 0.11 | -0.06 | 0.06 | 0.08 | 0.01 | 0.04 | -0.03 | -0.01 | -0.03 | 0.14 | -0.08 | -0.02 | -0.01 | |
| Diluted EPS | 19.48 | 21.63 | 0.25 | 0.31 | 0.02 | -0.06 | 0.12 | 0.11 | -0.06 | 0.06 | 0.07 | 0.01 | 0.04 | -0.03 | -0.01 | -0.03 | 0.14 | -0.08 | -0.02 | -0.01 | |
| Share Outstanding | |||||||||||||||||||||
| Basic Share Outstanding | 5,398,922.00 | 720,000,000.00 | 721,031,192.00 | 723,498,142.00 | 723,520,000.00 | 723,520,000.00 | 723,520,000.00 | 734,209,565.00 | 873,996,190.00 | 873,996,190.00 | 873,996,190.00 | 873,996,190.00 | 880,761,965.00 | 903,359,683.00 | 904,013,605.00 | 904,483,942.00 | 904,483,942.00 | 904,483,942.00 | 904,483,942.00 | 904,483,942.00 | |
| Diluted Share Outstanding | 5,398,922.00 | 720,000,000.00 | 723,564,437.00 | 732,715,761.00 | 723,520,000.00 | 723,520,000.00 | 723,520,000.00 | 776,213,208.00 | 873,996,190.00 | 961,615,238.00 | 961,615,238.00 | 873,996,190.00 | 880,761,965.00 | 904,483,942.00 | 904,483,942.00 | 904,483,942.00 | 904,483,942.00 | 904,483,942.00 | 904,483,942.00 | 904,483,942.00 | |