Beijingwest Statements
23
Data from Beijingwest`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, 2023
Next reporting period:
27 Dec, 2023
Report frequency:
Semi-annual
Earnings release date:
—
Expected release date:
—
Beijingwest 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
1 430.72
20.4 %
100
1 238.22
86.5
192.5
-10.1 %
13.5
141.67
9.9
77.914
5.4
195.75
-17.3 %
13.7
-3.245
85.5 %
-0.2
-6.282
-0.4
—
0
-6.08
44.9 %
-0.4
-28.797
-2.01
22.717
237.5 %
1.6
0.04
574.34
1 188.13
-7.9 %
100
973.95
82
214.18
-2.6 %
18
114.86
9.7
118.67
10
236.63
21.3 %
19.9
-22.445
-190.4 %
-1.9
6.358
0.5
—
0
-11.042
-152.1 %
-0.9
5.476
0.5
-16.518
-242 %
-1.4
-0.029
574.34
1 290.25
0.6 %
100
1 070.34
83
219.91
14.6 %
17
122.57
9.5
86.087
6.7
195.09
-5.9 %
15.1
24.823
261.7 %
1.9
-4.082
-0.3
—
0
21.213
263.4 %
1.6
9.58
0.7
11.633
153 %
0.9
0.02
574.34
1 282.19
-2.8 %
100
1 090.23
85
191.96
-12.7 %
15
124.28
9.7
96.643
7.5
207.31
10.5 %
16.2
-15.351
-147.6 %
-1.2
-3.24
-0.3
—
0
-12.983
-149.9 %
-1.01
8.98
0.7
-21.963
-273.5 %
-1.7
-0.038
574.34
1 319.77
-0.5 %
100
1 099.93
83.3
219.84
3.9 %
16.7
121.86
9.2
77.811
5.9
187.57
-23.3 %
14.2
32.268
198.2 %
2.4
-7.399
-0.6
—
0
26.04
550.1 %
2
13.382
1
12.658
281.8 %
1
0.022
574.34
1 326.95
34.7 %
100
1 115.34
84.1
211.61
23.6 %
15.9
125.72
9.5
115.5
8.7
244.48
19.3 %
18.4
-32.874
2.7 %
-2.5
0.099
0.007
—
0
-5.786
83.9 %
-0.4
1.176
0.09
-6.962
84.4 %
-0.5
-0.012
574.34
985.03
-20.6 %
100
813.79
82.6
171.24
-33.6 %
17.4
136.51
13.9
92.895
9.4
205.02
-26.8 %
20.8
-33.776
-50.5 %
-3.4
-3.195
-0.3
—
0
-35.921
-280.8 %
-3.6
8.661
0.9
-44.582
-138.8 %
-4.5
-0.078
574.34
1 240.46
-12.3 %
100
982.71
79.2
257.76
-12.5 %
20.8
153.28
12.4
129.36
10.4
280.2
17.1 %
22.6
-22.438
-140.6 %
-1.8
-0.833
-0.07
—
0
-9.434
-115.4 %
-0.8
9.238
0.7
-18.672
-179.2 %
-1.5
-0.033
574.34
1 414.12
1 %
100
1 119.7
79.2
294.43
15.5 %
20.8
141.55
10
108.81
7.7
239.18
-7 %
16.9
55.249
2424.3 %
3.9
1.597
0.1
—
0
61.062
-28.6 %
4.3
37.501
2.7
23.561
-73.3 %
1.7
0.041
574.34
1 399.66
-30.7 %
100
1 144.85
81.8
254.81
-30.7 %
18.2
174.99
12.5
122.84
8.8
257.18
-20.4 %
18.4
-2.377
-105.3 %
-0.2
1.176
0.08
—
0
85.533
78.5 %
6.1
8.037
0.6
88.232
170.3 %
6.3
0.154
574.34
2 018.62
1.3 %
100
1 650.74
81.8
367.88
-4.2 %
18.2
211.82
10.5
139.43
6.9
322.95
-9 %
16
44.935
55.3 %
2.2
1.999
0.1
—
0
47.907
82.6 %
2.4
31.871
1.6
32.647
2075 %
1.6
0.057
574.34
1 991.85
4.2 %
1 607.97
383.88
5.7 %
250.15
116.53
354.94
-6.5 %
28.941
276.5 %
-6.701
—
26.24
228.3 %
27.684
1.501
114.9 %
0.003
574.34
1 911.81
-32.7 %
1 548.46
363.34
-33.1 %
240.44
168.96
379.74
-21.8 %
-16.394
-128.3 %
-4.084
—
-20.457
-142 %
9.612
-10.073
-1578.8 %
-0.018
574.34
2 840.7
22.7 %
2 297.6
543.1
7.8 %
345.8
191.1
485.3
35.4 %
57.9
-60.2 %
-12.2
-0.1
48.7
-69.1 %
11.8
-0.6
-100.6 %
—
575.8
2 314.9
68.7 %
1 811.1
503.8
48.9 %
211.8
175.5
358.4
27.1 %
145.4
157.3 %
12
0
157.8
183.3 %
35.1
108.5
186.3 %
0.19
576.4
1 371.9
-13.4 %
1 033.5
338.4
0.6 %
206.3
79.9
281.9
-2.7 %
56.5
20.7 %
-1.9
0
55.7
-49.5 %
17.8
37.9
-60.6 %
0.07
578.7
1 584.9
-52.1 %
1 248.6
336.4
-56.4 %
141.7
130.3
289.6
-54.6 %
46.8
-65.1 %
-0.8
-0.1
110.2
7.9 %
14
96.2
65.9 %
0.2
475.9
3 305.9
102.8 %
2 533.7
772.2
118 %
—
286.8
638.2
156.7 %
134
26.9 %
-5.3
0
102.1
-72.4 %
44.1
58
-83.6 %
0.25
231.3
1 630.1
1955.6 %
1 275.9
354.3
5350.8 %
130.9
132.7
248.6
2119.6 %
105.6
2346.8 %
-4.2
0
370.4
33572.7 %
17.1
353.3
32018.2 %
1.86
189.7
79.3
-16.4 %
72.9
6.5
-72 %
—
11.2
11.2
41.8 %
-4.7
-130.7 %
5.9
-0.1
1.1
-91.9 %
—
1.1
-87.9 %
0.05
25.2
94.8
37.2 %
71.6
23.2
127.5 %
—
8
7.9
-22.5 %
15.3
15200 %
-1.8
-0.1
13.5
364.7 %
4.5
9.1
278.4 %
0.36
25.2
69.1
-52.8 %
58.9
10.2
-47.7 %
—
10.3
10.2
-6.4 %
0.1
-98.8 %
-5.1
-0.1
-5.1
-152 %
—
-5.1
-182.3 %
-0.2
25.2
146.4
47 %
126.9
19.5
209.5 %
—
11.2
10.9
34.6 %
8.6
577.8 %
1.2
-0.3
9.8
180 %
3.6
6.2
210 %
0.24
25.2
99.6
-29.7 %
93.3
6.3
-71.7 %
—
8.5
8.1
-64 %
-1.8
-1700 %
5.3
-0.4
3.5
-84.8 %
1.6
2
-89 %
0.08
25.2
141.6
-2.2 %
119.2
22.3
278 %
—
13.1
22.5
4400 %
-0.1
-101.8 %
23.3
-0.1
23.1
1550 %
5
18.1
9150 %
0.72
25.2
144.8
207.4 %
138.8
5.9
-21.3 %
—
10.1
0.5
-97.7 %
5.5
140.1 %
-4.1
—
1.4
-99.9 %
1.6
-0.2
-100 %
-0.01
25.2
47.1
348.6 %
39.6
7.5
294.7 %
—
21.5
21.3
163 %
-13.7
-121 %
-41.8
-0.3
1 580.4
3565.8 %
0.8
1 579.6
3564 %
62.68
25.2
10.5
100.4 %
8.6
1.9
100.5 %
—
11.2
8.1
112.4 %
-6.2
98.1 %
-39.3
-0.1
-45.6
99.2 %
—
-45.6
99.2 %
-1.81
25.2
-2 419.5
-195.4 %
-2 020.6
-398.9
-197.6 %
—
-97.6
-65.1
-135.1 %
-333.8
-249.6 %
-1 011.2
0
-5 791.1
-2126.3 %
-59
-5 732.1
-2634.1 %
-227.46
25.2
2 536.8
22.5 %
2 128.1
408.7
20.4 %
—
187.8
185.6
362.8 %
223.1
-25.5 %
35.1
0
285.8
-15.2 %
59.6
226.2
-26.2 %
8.98
25.2
2 070.9
3.7 %
1 731.4
339.5
3.9 %
—
55.4
40.1
-46.9 %
299.4
19.1 %
33.6
0
336.9
33 %
30.1
306.7
34.4 %
12.11
25.3
1 996.3
7.5 %
1 669.4
326.9
0 %
—
77.7
75.5
-23.8 %
251.3
10.3 %
-9.1
0
253.4
7.2 %
25.2
228.2
8.2 %
8.96
25.5
1 857.2
16.7 %
1 530.2
327
17 %
—
98.4
99.1
36.5 %
227.9
10.1 %
-7.3
0.8
236.3
11.9 %
25.4
210.9
12.5 %
8.3
25.4
1 590.8
17.3 %
1 311.2
279.6
9.8 %
—
73.8
72.6
20 %
207
6.6 %
-5
-1.2
211.2
12.9 %
23.7
187.5
12.1 %
7.54
24.9
1 356
14.5 %
1 101.3
254.6
17.2 %
—
60.4
60.5
37.8 %
194.2
12.1 %
-15.6
—
187
5.1 %
19.7
167.3
1.8 %
7.99
20.9
1 184.7
4.1 %
967.5
217.2
14.6 %
—
43.8
43.9
9.7 %
173.3
15.8 %
2
—
178
17.9 %
13.7
164.4
27.1 %
7.54
21.8
1 138.4
21.3 %
948.9
189.5
20.2 %
—
38.1
40
32.9 %
149.6
17.2 %
-6.5
3.1
151
30.6 %
-0.6
129.3
0.9 %
6.21
20.8
938.5
14 %
780.9
157.6
23.5 %
—
32.5
30.1
-3.8 %
127.6
32.5 %
-8.8
-3.1
115.6
26.6 %
—
128.2
69.6 %
7
18.3
823.6
4.9 %
696
127.6
-8.7 %
—
34.1
31.3
-12.3 %
96.3
-7.4 %
-3.9
-1.1
91.3
-3.1 %
6.8
75.6
-3.2 %
4.63
16.3
785.3
10.1 %
645.5
139.8
11.9 %
—
38.5
35.7
-8.2 %
104
20.9 %
-7.7
-2.2
94.2
23.6 %
7.2
78.1
19.2 %
6.51
12
713.5
21.6 %
588.6
124.9
14.4 %
—
41.7
38.9
17.2 %
86
13.2 %
-8.5
-1.2
76.2
16.9 %
3.3
65.5
11.8 %
5.46
12
587
—
477.8
109.2
—
—
33.3
33.2
—
76
—
-6.7
-4.1
65.2
—
—
58.6
—
4.88
12