Embry Statements
13
Data from Embry`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
HKD - Hong Kong dollar
Last reporting period:
30 Jun, 2024
Next reporting period:
27 Dec, 2024
Report frequency:
Semi-annual
Earnings release date:
—
Expected release date:
28 Aug, 2024
Embry Income Statement
B
M
HKD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
631.39
10.4 %
100
153.07
24.2
478.32
11.8 %
75.8
—
0
502.2
79.5
489.16
-3.9 %
77.5
-10.835
86.7 %
-1.7
-56.203
-8.9
—
0
-99.269
-2 %
-15.7
-17.034
-2.7
-82.235
-6.1 %
-13.02
-0.195
422.42
572.16
-19.4 %
100
144.32
25.2
427.84
-19 %
74.8
—
0
525.9
91.9
509.24
0.3 %
89
-81.402
-494.1 %
-14.2
-4.466
-0.8
—
0
-97.311
-2499.2 %
-17.008
-19.776
-3.5
-77.535
-1544.7 %
-13.6
-0.184
422.42
709.59
19.9 %
100
181.33
25.6
528.26
20.7 %
74.4
—
0
525.3
74
507.61
10.3 %
71.5
20.656
191.3 %
2.9
-17.352
-2.4
—
0
4.056
106.5 %
0.6
-1.311
-0.2
5.367
110.3 %
0.8
0.013
422.42
591.74
-20.3 %
100
154.14
26
437.6
-22.4 %
74
—
0
485.73
82.1
460.22
-13.8 %
77.8
-22.621
-176.7 %
-3.8
-15.008
-2.5
—
0
-62.446
-677.2 %
-10.6
-10.091
-1.7
-52.355
-4791.3 %
-8.8
-0.124
422.42
742.53
-2.5 %
100
178.88
24.1
563.65
2.5 %
75.9
—
0
549.64
74
534.16
-11.5 %
71.9
29.49
155.5 %
4
-10.995
-1.5
—
0
10.818
114.3 %
1.5
9.702
1.3
1.116
101.8 %
0.2
0.003
422.42
761.28
-14.6 %
100
211.12
27.7
550.16
-16.1 %
72.3
—
0
626.5
82.3
603.32
1.3 %
79.3
-53.159
-188.9 %
-7
2.139
0.3
—
0
-75.772
-227.6 %
-10
-15.331
-2.01
-60.441
-283.4 %
-7.9
-0.143
422.42
891.13
3 %
100
235.59
26.4
655.54
5.1 %
73.6
—
0
624.72
70.1
595.74
5.3 %
66.9
59.798
3.1 %
6.7
2.347
0.3
—
0
59.389
15.2 %
6.7
26.433
3
32.956
-8.2 %
3.7
0.078
422.69
865.53
10.3 %
100
241.98
28
623.55
11.6 %
72
—
0
596.09
68.9
565.57
10.6 %
65.3
57.978
21.8 %
6.7
10.958
1.3
—
0
51.55
266.1 %
6
15.661
1.8
35.889
192.7 %
4.1
0.085
422.42
784.96
-26.5 %
100
226.02
28.8
558.94
-32.5 %
71.2
—
0
535.28
68.2
511.33
-34.1 %
65.1
47.608
-8.2 %
6.1
-18.946
-2.4
—
0
-31.031
-202.4 %
-4
7.682
1
-38.713
-399.6 %
-4.9
-0.092
422.42
1 067.51
-11 %
100
239.53
22.4
827.98
-11.4 %
77.6
—
0
791.57
74.2
776.11
-6.4 %
72.7
51.866
-50.7 %
4.9
-21.532
-2.02
—
0
30.316
-68.1 %
2.8
17.393
1.6
12.923
-80.8 %
1.2
0.031
422.42
1 199.36
9.3 %
100
264.61
22.1
934.75
6.5 %
77.9
—
0
859.32
71.6
829.49
4.1 %
69.2
105.26
30.4 %
8.8
-10.305
-0.9
—
0
94.959
42.8 %
7.9
27.56
2.3
67.399
92.7 %
5.6
0.16
422.42
1 097.45
-19 %
100
219.71
20
877.74
-18.9 %
80
—
0
821.91
74.9
797
-13.5 %
72.6
80.743
-49.7 %
7.4
-13.115
-1.2
—
0
66.496
-58.6 %
6.1
31.526
2.9
34.97
-69.9 %
3.2
0.083
422.42
1 354.42
17.1 %
100
272.14
20.1
1 082.29
19.1 %
79.9
—
0
960.48
70.9
921.62
11.2 %
68
160.66
101.9 %
11.9
-0.084
-0.006
—
0
160.58
-70.4 %
11.9
44.385
3.3
116.19
-71.5 %
8.6
0.275
422.42
1 156.35
-2.3 %
247.75
908.6
-0.9 %
—
856.6
829.02
4.9 %
79.584
-37 %
13.384
—
542.93
309.7 %
135.85
407.09
361.5 %
0.966
421.37
1 183.17
13.7 %
266.28
916.89
13.2 %
—
814.69
790.52
2.2 %
126.37
252 %
6.151
—
132.53
576.1 %
44.312
88.213
869.4 %
0.212
416.66
1 040.9
-11.4 %
231.2
809.7
-13.4 %
—
803.9
773.8
-2.9 %
35.9
-73.9 %
-16.5
—
19.6
-85.9 %
10.5
9.1
-89.8 %
0.02
416.7
1 175.1
2.7 %
240.3
934.8
1.1 %
—
819.5
797.2
-2 %
137.6
23.4 %
1.1
0.1
138.9
56.4 %
49.5
89.3
58.3 %
0.21
416.7
1 144
-17.8 %
219.3
924.8
-19.2 %
—
850.8
813.2
-13.5 %
111.5
-45.6 %
-23
0
88.8
-57.7 %
32.5
56.4
-61.2 %
0.14
416.7
1 391.8
21.6 %
246.9
1 144.8
21.3 %
—
951.5
939.8
10.4 %
205.1
121.3 %
4.9
0.1
209.8
128.8 %
64.5
145.2
128.7 %
0.35
416.7
1 144.6
-7.6 %
200.7
943.9
-7.1 %
—
863.4
851.3
2.3 %
92.7
-49.5 %
-0.5
—
91.7
-48.2 %
28.2
63.5
-49 %
0.15
416.7
1 238.5
12.7 %
222.2
1 016.3
14.8 %
—
857
832.5
3.9 %
183.7
118.7 %
-6.8
0.1
176.9
80.9 %
52.3
124.6
67.5 %
0.3
416.7
1 099.3
-3.2 %
214.1
885.2
-2.9 %
—
817.1
801.2
7.8 %
84
-50.2 %
14.2
-0.1
97.8
-44.4 %
23.4
74.4
-40 %
0.18
416.7
1 135.5
16.9 %
223.8
911.7
15.6 %
—
772.3
742.9
5.3 %
168.7
103.7 %
7.1
0
175.8
86.4 %
51.9
124
76.6 %
0.3
416.7
971.2
-5.2 %
182.6
788.6
-5.2 %
—
713.8
705.8
5.2 %
82.8
-48.6 %
11
0
94.3
-43.3 %
24.1
70.2
-38.1 %
0.17
416
1 024.2
20 %
192.6
831.6
17.3 %
—
689.8
670.6
6.7 %
161
99 %
5.8
0
166.3
65.3 %
53
113.4
66.3 %
0.27
415.1
853.7
1.5 %
144.7
709
3.5 %
—
638.3
628.2
10.8 %
80.9
-31.6 %
19.8
-0.1
100.6
-23 %
32.4
68.2
-26 %
0.16
414.1
841.3
27 %
156
685.3
27 %
—
573.9
567.1
14.9 %
118.2
155.8 %
12.5
-0.1
130.6
92.9 %
38.5
92.1
102.9 %
0.22
415.5
662.7
-3.6 %
123
539.6
-1.3 %
—
490.4
493.4
14.3 %
46.2
-59.8 %
21.5
-1.4
67.7
-42.6 %
22.3
45.4
-43.8 %
0.11
414.8
687.2
20.7 %
140.7
546.5
18.8 %
—
433.3
431.5
10.9 %
115
62.4 %
3
-1.8
118
54.7 %
37.2
80.8
54.2 %
0.2
412.1
569.5
-6.1 %
109.5
460
-4.4 %
—
388.2
389.2
0.2 %
70.8
-23.6 %
5.5
0
76.3
-16.5 %
23.9
52.4
-15.2 %
0.13
412.5
606.6
25.3 %
125.4
481.2
23.7 %
—
391.5
388.5
13.8 %
92.7
94.3 %
-1.3
—
91.4
102.2 %
29.6
61.8
90.7 %
0.15
405
484.2
-1 %
95
389.1
3.5 %
—
346.9
341.5
0.5 %
47.7
32.5 %
-2.5
0
45.2
-9.4 %
12.8
32.4
-18.2 %
0.08
403.7
489.2
42.8 %
113.3
375.9
41.3 %
—
339
339.8
72.5 %
36
-47.8 %
13.9
-1.7
49.9
-34 %
10.3
39.6
-40.8 %
0.1
403.6
342.6
-7.2 %
76.6
266
-6.8 %
—
249.3
197
-14.3 %
69
24.1 %
6.6
0
75.6
11.7 %
8.7
66.9
20.3 %
0.17
404.3
369.1
19 %
83.6
285.5
20.5 %
—
231.5
229.9
20 %
55.6
23 %
12.1
-1.6
67.7
34.3 %
12
55.6
36.3 %
0.14
404.7
310.2
-1.2 %
73.4
236.9
-2.1 %
—
190.5
191.6
1.3 %
45.2
-14.4 %
4.1
-1.5
50.4
-3.4 %
9.6
40.8
1.2 %
0.1
400
314.1
20.9 %
72.2
241.9
19.2 %
—
190.5
189.1
7.9 %
52.8
91.3 %
-0.6
-1.6
52.2
88.4 %
10.4
40.3
89.2 %
0.1
400
259.8
-10.5 %
56.9
202.9
-3.4 %
—
177.4
175.3
-3.7 %
27.6
-2.1 %
0.1
0
27.7
-3.5 %
5.8
21.3
-7.8 %
0.05
400
290.2
—
80
210.1
—
—
181.7
182
—
28.2
—
0.5
-0.8
28.7
—
4.9
23.1
—
0.06
400