Frontier Services Group Ltd. | Income Statement
Fiscal year is January-December. All values HKD Thousands.
2013
2014
2015
2016
2017
2018
Sales/Revenue
27,692.00
310,444.00
215,337.00
576,889.00
724,414.00
866,748
Cost of Goods Sold (COGS) incl. D&A
9,433.00
171,471.00
335,079.00
675,105.00
802,426.00
926,167
Gross Income
18,259.00
138,973.00
119,742.00
98,216.00
78,012.00
59,419
SG&A Expense
136,482.00
207,453.00
117,403.00
96,617.00
112,330.00
183,743
EBIT
-
68,480.00
-
196,430.00
188,489.00
242,828
Unusual Expense
-
-
170,389.00
33,918.00
40,708.00
7,898
Non Operating Income/Expense
18,652.00
58,236.00
261,368.00
31,805.00
7,291.00
7,940
Interest Expense
-
8,630.00
21,073.00
23,329.00
17,755.00
14,510
Pretax Income
136,875.00
135,346.00
145,641.00
208,015.00
233,057.00
262,267
Income Tax
26,600.00
2,002.00
3,164.00
910.00
9,955.00
5,644
Equity in Affiliates
6,818.00
5,693.00
443.00
561.00
-
-
Consolidated Net Income
170,293.00
139,037.00
142,920.00
209,486.00
223,102.00
256,623
Net Income
170,125.00
138,505.00
142,920.00
209,816.00
223,760.00
258,846
Net Income After Extraordinaries
158,023.00
150,625.00
142,920.00
209,816.00
223,760.00
258,846
Net Income Available to Common
158,846.00
130,440.00
142,920.00
209,816.00
223,760.00
258,846
EPS (Basic)
0.14
0.11
0.12
0.17
0.16
0.14
Basic Shares Outstanding
1,139,531.40
1,195,704.30
1,229,503.00
1,229,589.80
1,412,896.80
1,902,492.40
EPS (Diluted)
0.16
0.11
0.12
0.17
0.16
0.14
Diluted Shares Outstanding
1,139,531.40
1,195,704.30
1,229,503.00
1,229,589.80
1,412,896.80
1,902,492.40
EBITDA
116,788.00
59,192.00
209,899.00
162,359.00
153,156.00
205,562
Other Operating Expense
-
-
12.00
1,597.00
1,853.00
334
Non-Operating Interest Income
-
-
21,610.00
13,857.00
9,463.00
12,426
Minority Interest Expense
168.00
532.00
-
330.00
658.00
2,223
Equity in Affiliates (Pretax)
-
-
-
-
2,859.00
1,517
About Frontier Services Group
View Profile
