Paradise
1180.HKParadise Entertainment Limited Price (1180.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
1,052,185,000
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Paradise Entertainment LimitedCurrency: HKD
| YEAR | 1999 | 2000 | 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 |
29,842,000.00
+0% |
26,386,000.00
-12% |
22,318,000.00
-15% |
31,009,000.00
+39% |
57,213,000.00
+85% |
64,179,000.00
+12% |
85,478,000.00
+33% |
94,669,000.00
+11% |
130,519,000.00
+38% |
219,329,000.00
+68% |
325,224,000.00
+48% |
374,000,000.00
+15% |
545,646,000.00
+46% |
728,954,000.00
+34% |
1,030,454,999.00
+41% |
1,192,288,000.00
+16% |
1,092,078,000.00
-8% |
1,163,347,000.00
+7% |
1,011,844,000.00
-13% |
1,164,207,000.00
+15% |
1,181,754,000.00
+2% |
351,739,000.00
-70% |
494,126,000.00
+40% |
297,820,000.00
-40% |
634,281,000.00
+113% |
|
| Cost of Revenue | ||||||||||||||||||||||||||
| Cost of Revenue | 28,133,000.00 | 23,927,000.00 | 15,348,000.00 | 7,049,000.00 | 9,961,000.00 | 12,575,000.00 | 59,568,000.00 | 79,619,000.00 | 110,871,000.00 | 206,323,000.00 | 227,662,000.00 | 231,569,000.00 | 254,299,000.00 | 244,764,000.00 | 445,484,000.00 | 544,164,000.00 | 679,220,000.00 | 709,592,000.00 | 605,978,000.00 | 633,201,000.00 | 691,077,000.00 | 354,015,000.00 | 320,873,000.00 | 286,307,000.00 | 324,579,000.00 | |
| Gross Profit | ||||||||||||||||||||||||||
| Gross Profit |
1,709,000.00
+0% |
2,459,000.00
+44% |
6,970,000.00
+183% |
23,960,000.00
+244% |
47,252,000.00
+97% |
51,604,000.00
+9% |
25,910,000.00
-50% |
15,050,000.00
-42% |
19,648,000.00
+31% |
13,006,000.00
-34% |
97,562,000.00
+650% |
142,431,000.00
+46% |
291,347,000.00
+105% |
484,190,000.00
+66% |
584,970,999.00
+21% |
648,124,000.00
+11% |
412,858,000.00
-36% |
453,755,000.00
+10% |
405,866,000.00
-11% |
531,006,000.00
+31% |
490,677,000.00
-8% |
-2,276,000.00
-100% |
173,253,000.00
-7,712% |
11,513,000.00
-93% |
309,702,000.00
+2,590% |
|
| Gross Profit Ratio | (0.06%) | (0.09%) | (0.31%) | (0.77%) | (0.83%) | (0.80%) | (0.30%) | (0.16%) | (0.15%) | (0.06%) | (0.30%) | (0.38%) | (0.53%) | (0.66%) | (0.57%) | (0.54%) | (0.38%) | (0.39%) | (0.40%) | (0.46%) | (0.42%) | (-0.01%) | (0.35%) | (0.04%) | (0.49%) | |
| Operating Expenses | ||||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,500,000.00 | 1,706,000.00 | 2,690,000.00 | 2,526,000.00 | 2,699,000.00 | 2,725,000.00 | 0.00 | 0.00 | 0.00 | 6,291,000.00 | 14,274,000.00 | 19,621,000.00 | 35,974,000.00 | 47,740,000.00 | 67,388,000.00 | 97,068,000.00 | 78,428,000.00 | 65,111,000.00 | 43,072,000.00 | 24,785,000.00 | |
| General and Administrative | 27,053,000.00 | 30,133,000.00 | 32,853,000.00 | 34,587,000.00 | 31,625,000.00 | 43,355,000.00 | 29,159,000.00 | 51,283,000.00 | 67,602,000.00 | 83,683,000.00 | 93,841,000.00 | 94,596,000.00 | 112,587,000.00 | 167,910,000.00 | 229,770,000.00 | 262,958,000.00 | 266,972,000.00 | 239,196,000.00 | 241,534,000.00 | 244,398,000.00 | 271,768,000.00 | 181,861,000.00 | 191,125,000.00 | 148,350,000.00 | 145,231,000.00 | |
| Selling, General & Admin... | 27,099,000.00 | 32,103,000.00 | 39,364,000.00 | 34,587,000.00 | 31,625,000.00 | 67,394,000.00 | 49,140,000.00 | 51,283,000.00 | 67,602,000.00 | 116,146,000.00 | 133,075,000.00 | 162,616,000.00 | 197,112,000.00 | 301,855,000.00 | 426,179,000.00 | 503,283,000.00 | 429,892,000.00 | 438,016,000.00 | 456,024,000.00 | 480,266,000.00 | 400,923,000.00 | 159,442,000.00 | 190,893,000.00 | 143,165,000.00 | 222,337,000.00 | |
| Selling & Marketing Exp... | 46,000.00 | 1,970,000.00 | 6,511,000.00 | 0.00 | 0.00 | 24,039,000.00 | 19,981,000.00 | 0.00 | 0.00 | 32,463,000.00 | 39,234,000.00 | 68,020,000.00 | 84,525,000.00 | 133,945,000.00 | 196,409,000.00 | 240,325,000.00 | 199,889,000.00 | 205,507,000.00 | 214,490,000.00 | 235,868,000.00 | 229,919,000.00 | 60,733,000.00 | 67,533,000.00 | 41,643,000.00 | 104,583,000.00 | |
| Depreciation and Amortiz... | 0.00 | -136,498,000.00 | -84,472,000.00 | 6,574,000.00 | 7,159,000.00 | 1,908,000.00 | 856,000.00 | 3,145,000.00 | 13,157,000.00 | 29,976,000.00 | 32,307,000.00 | 29,243,000.00 | 28,563,000.00 | 40,357,000.00 | 77,824,000.00 | 116,247,000.00 | 123,531,000.00 | 92,290,000.00 | 69,292,000.00 | 70,222,000.00 | 82,617,000.00 | 71,742,000.00 | 56,264,000.00 | 52,615,000.00 | 55,019,000.00 | |
| Other Expenses | 23,327,000.00 | -24,977,000.00 | -20,468,000.00 | -3,508,000.00 | 2,016,000.00 | 41,293,000.00 | -4,714,000.00 | 3,868,000.00 | -40,661,000.00 | 15,600,000.00 | 114,038,000.00 | -25,504,000.00 | 35,559,000.00 | 1,729,000.00 | 0.00 | 8,898,000.00 | 8,612,000.00 | 8,250,000.00 | 11,454,000.00 | 11,918,000.00 | 10,963,000.00 | 63,424,000.00 | -2,017,000.00 | 7,122,000.00 | 0.00 | |
| Total Operating Expenses | 50,426,000.00 | 70,708,000.00 | 49,206,000.00 | 39,502,000.00 | 49,279,000.00 | 65,511,000.00 | 46,132,000.00 | 73,266,000.00 | 155,223,000.00 | 113,504,000.00 | 249,838,000.00 | 161,012,000.00 | 232,671,000.00 | 313,993,000.00 | 465,079,000.00 | 596,208,000.00 | 555,492,000.00 | 798,566,000.00 | 451,945,000.00 | 481,128,000.00 | 497,991,000.00 | 237,870,000.00 | 256,004,000.00 | 186,237,000.00 | 247,122,000.00 | |
| Cost and Exponses | 78,559,000.00 | 94,635,000.00 | 64,554,000.00 | 46,551,000.00 | 59,240,000.00 | 78,086,000.00 | 105,700,000.00 | 152,885,000.00 | 266,094,000.00 | 319,827,000.00 | 477,500,000.00 | 392,581,000.00 | 486,970,000.00 | 558,757,000.00 | 910,563,000.00 | 1,140,372,000.00 | 1,234,712,000.00 | 1,508,158,000.00 | 1,057,923,000.00 | 1,114,329,000.00 | 1,189,068,000.00 | 591,885,000.00 | 576,877,000.00 | 472,544,000.00 | 571,701,000.00 | |
| Operating Income | ||||||||||||||||||||||||||
| Operating Income |
-48,717,000.00
+0% |
68,249,000.00
-240% |
42,236,000.00
-38% |
14,599,000.00
-65% |
36,543,000.00
+150% |
57,991,000.00
+59% |
23,095,000.00
-60% |
51,613,000.00
+123% |
131,416,000.00
+155% |
100,685,000.00
-23% |
152,392,000.00
+51% |
18,581,000.00
-88% |
58,875,000.00
+217% |
183,850,000.00
+212% |
116,974,000.00
-36% |
77,908,000.00
-33% |
-83,966,000.00
-208% |
-11,609,000.00
-86% |
-62,295,000.00
+437% |
38,602,000.00
-162% |
-7,314,000.00
-119% |
-240,146,000.00
+3,183% |
-82,751,000.00
-66% |
-174,724,000.00
+111% |
62,580,000.00
-136% |
|
| Operating Income Ratio | (-1.63%) | (2.59%) | (1.89%) | (0.47%) | (0.64%) | (0.90%) | (0.27%) | (0.55%) | (1.01%) | (0.46%) | (0.47%) | (0.05%) | (0.11%) | (0.25%) | (0.11%) | (0.07%) | (-0.08%) | (-0.01%) | (-0.06%) | (0.03%) | (-0.01%) | (-0.68%) | (-0.17%) | (-0.59%) | (0.10%) | |
| Other Income and Exp... | ||||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,014,999.00 | 0.00 | 0.00 | 0.00 | 1,000.00 | 2,000.00 | 16,103,000.00 | 7,028,000.00 | 5,939,000.00 | 6,937,000.00 | 693,000.00 | 3,682,000.00 | 5,132,000.00 | 1,758,000.00 | 2,142,000.00 | 1,486,000.00 | 1,981,000.00 | |
| Interest Expenses | 10,817,000.00 | 161,475,000.00 | 104,940,000.00 | 2,565,000.00 | 730,000.00 | 289,000.00 | 108,000.00 | 0.00 | 36,502,000.00 | 11,657,000.00 | 18,508,000.00 | 30,690,000.00 | 19,539,000.00 | 10,495,000.00 | 16,113,000.00 | 8,758,000.00 | 9,524,000.00 | 10,856,000.00 | 5,987,000.00 | 712,000.00 | 3,421,000.00 | 3,958,000.00 | 3,999,000.00 | 7,515,000.00 | 18,648,000.00 | |
| Total Other Income/Exp... | -10,817,000.00 | -161,475,000.00 | -104,940,000.00 | -32,706,000.00 | 2,016,000.00 | -38,599,000.00 | 3,782,000.00 | 10,471,000.00 | -36,502,000.00 | 10,364,000.00 | -131,244,000.00 | -93,356,000.00 | -20,706,000.00 | -21,304,000.00 | -13,185,000.00 | -33,020,000.00 | -64,607,000.00 | -340,139,000.00 | 15,523,000.00 | 14,958,000.00 | 15,465,000.00 | 50,437,000.00 | -7,132,000.00 | 3,621,000.00 | -340,000.00 | |
| EBITDA | ||||||||||||||||||||||||||
| EBITDA | -48,717,000.00 | -68,249,000.00 | -36,923,000.00 | -7,325,000.00 | 46,448,000.00 | -56,083,000.00 | -22,239,000.00 | -44,371,000.00 | -155,076,000.00 | -55,263,000.00 | -118,783,000.00 | -14,842,000.00 | 97,785,000.00 | 199,217,000.00 | 197,726,000.00 | 169,893,000.00 | -15,518,000.00 | -248,602,000.00 | 28,507,000.00 | 124,494,000.00 | 94,189,000.00 | -109,661,000.00 | -19,144,000.00 | -110,832,000.00 | 135,907,000.00 | |
| EBITDA ratio | (-1.63%) | (-2.59%) | (-1.89%) | (-0.29%) | (0.09%) | (-0.23%) | (-0.23%) | (-0.58%) | (-0.94%) | (-0.25%) | (-0.37%) | (-0.04%) | (0.16%) | (0.29%) | (0.19%) | (0.16%) | (0.04%) | (0.08%) | (0.01%) | (0.09%) | (0.06%) | (-0.48%) | (-0.05%) | (-0.41%) | (0.21%) | |
| Income Before Tax | ||||||||||||||||||||||||||
| Income Before Tax | -59,534,000.00 | -93,226,000.00 | -62,704,000.00 | -18,107,000.00 | 38,559,000.00 | -58,280,000.00 | -23,203,000.00 | -47,745,000.00 | -172,077,000.00 | -89,165,000.00 | -169,598,000.00 | -74,775,000.00 | 39,336,000.00 | 148,422,000.00 | 103,789,000.00 | 44,888,000.00 | -148,573,000.00 | -351,748,000.00 | -46,772,000.00 | 53,560,000.00 | 8,151,000.00 | -185,361,000.00 | -79,407,000.00 | -170,962,000.00 | 62,240,000.00 | |
| Income Before Tax Ratio | (-1.99%) | (-3.53%) | (-2.81%) | (-0.58%) | (0.67%) | (-0.91%) | (-0.27%) | (-0.50%) | (-1.32%) | (-0.41%) | (-0.52%) | (-0.20%) | (0.07%) | (0.20%) | (0.10%) | (0.04%) | (-0.14%) | (-0.30%) | (-0.05%) | (0.05%) | (0.01%) | (-0.53%) | (-0.16%) | (-0.57%) | (0.10%) | |
| Income Tax Expense | ||||||||||||||||||||||||||
| Income Tax Expense | 10,812,000.00 | 160,870,000.00 | 99,494,000.00 | 7,776,000.00 | 7,000.00 | 2,504,000.00 | 1,197,000.00 | -73,000.00 | 374,000.00 | 3,542,000.00 | -2,359,000.00 | -1,000.00 | 23,332,000.00 | 26,206,000.00 | 11,000.00 | 21,653,000.00 | 340,000.00 | 3,394,000.00 | 680,000.00 | 403,000.00 | -4,558,000.00 | 2,402,000.00 | 375,000.00 | -4,632,000.00 | 1,303,000.00 | |
| Net Income | ||||||||||||||||||||||||||
| Net Income | -59,529,000.00
+0% |
-92,621,000.00
+56% |
-57,258,000.00
-38% |
-23,318,000.00
-59% |
36,848,000.00
-258% |
-61,200,000.00
-266% |
-24,095,000.00
-61% |
-47,672,000.00
+98% |
-172,451,000.00
+262% |
-92,707,000.00
-46% |
-167,234,000.00
+80% |
-74,774,000.00
-55% |
35,543,000.00
-148% |
126,698,000.00
+256% |
96,733,000.00
-24% |
58,443,000.00
-40% |
-165,192,000.00
-383% |
-380,380,000.00
+130% |
-30,698,000.00
-92% |
58,224,000.00
-290% |
926,000.00
-98% |
-189,152,000.00
-20,527% |
-86,115,000.00
-54% |
-154,565,000.00
+79% |
65,782,000.00
-143% |
|
| Net Income Ratio | (-1.99%) | (-3.51%) | (-2.57%) | (-0.75%) | (0.64%) | (-0.95%) | (-0.28%) | (-0.50%) | (-1.32%) | (-0.42%) | (-0.51%) | (-0.20%) | (0.07%) | (0.17%) | (0.09%) | (0.05%) | (-0.15%) | (-0.33%) | (-0.03%) | (0.05%) | (0.00%) | (-0.54%) | (-0.17%) | (-0.52%) | (0.10%) | |
| Earning Per Share | ||||||||||||||||||||||||||
| Basic EPS | -22.90 | -10.60 | -4.90 | -1.40 | 1.70 | -2.38 | -0.90 | -1.65 | -5.07 | -2.40 | -3.79 | -0.43 | 0.13 | 0.45 | 0.15 | 0.06 | -0.16 | -0.36 | -0.03 | 0.06 | 0.00 | -0.18 | -0.08 | -0.15 | 0.06 | |
| Diluted EPS | -22.90 | -10.60 | -4.90 | -1.40 | 1.70 | -2.38 | -0.90 | -1.65 | -5.07 | -2.40 | -3.79 | -0.43 | 0.12 | 0.36 | 0.15 | 0.06 | -0.16 | -0.36 | -0.03 | 0.06 | 0.00 | -0.18 | -0.08 | -0.15 | 0.06 | |
| Share Outstanding | ||||||||||||||||||||||||||
| Basic Share Outstanding | 2,599,520.00 | 8,737,830.00 | 11,685,306.00 | 16,655,714.00 | 21,574,771.00 | 25,674,132.00 | 26,772,222.00 | 28,911,515.00 | 34,005,831.00 | 38,658,979.00 | 44,148,705.00 | 172,396,747.00 | 366,302,696.00 | 372,894,478.00 | 647,910,247.00 | 1,058,691,485.00 | 1,052,178,343.00 | 1,052,243,999.00 | 1,052,185,000.00 | 1,052,185,000.00 | 1,052,185,000.00 | 1,052,185,000.00 | 1,052,185,000.00 | 1,052,185,000.00 | 1,052,185,000.00 | |
| Diluted Share Outstanding | 2,599,520.00 | 8,737,830.00 | 11,685,306.00 | 16,655,714.00 | 21,840,222.00 | 25,674,132.00 | 26,772,222.00 | 28,911,515.00 | 34,005,831.00 | 38,658,979.00 | 44,148,705.00 | 172,396,747.00 | 366,302,696.00 | 372,894,478.00 | 647,896,179.00 | 1,058,691,485.00 | 1,055,064,000.00 | 1,052,243,999.00 | 1,052,185,000.00 | 1,052,185,000.00 | 1,052,185,000.00 | 1,052,185,000.00 | 1,052,185,000.00 | 1,052,185,000.00 | 1,052,185,000.00 | |