Modern Healthcare Statements
91
Data from Modern Healthcare`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 Sep, 2023
Next reporting period:
28 Mar, 2024
Report frequency:
Semi-annual
Earnings release date:
—
Expected release date:
25 Nov, 2024
Modern Healthcare 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
211.34
16.9 %
100
5.648
2.7
205.69
17.9 %
97.3
—
0
162.62
76.9
235.33
-0.3 %
111.3
-29.632
51.9 %
-14.02
0.377
0.2
—
0
-29.255
51.5 %
-13.8
-0.686
-0.3
-28.802
53 %
-13.6
-0.032
904.48
180.74
-19.9 %
100
6.247
3.5
174.49
-20.8 %
96.5
—
0
158.54
87.7
236.12
20.3 %
130.6
-61.632
-356.9 %
-34.1
0.803
0.4
—
0
-60.281
-243.5 %
-33.4
0.805
0.4
-61.262
-250.7 %
-33.9
-0.068
904.48
225.59
50.2 %
100
5.358
2.4
220.23
53.2 %
97.6
—
0
131.35
58.2
196.24
8 %
87
23.994
163.3 %
10.6
-7.173
-3.2
—
0
41.994
258 %
18.6
1.034
0.5
40.655
251 %
18
0.045
904.48
150.19
-26.9 %
100
6.488
4.3
143.71
-27.4 %
95.7
—
0
109.12
72.7
181.64
-22.6 %
120.9
-37.932
-3.1 %
-25.3
9.931
6.6
—
0
-26.583
33.7 %
-17.7
0.498
0.3
-26.928
35.7 %
-17.9
-0.03
904.48
205.4
-3.7 %
100
7.581
3.7
197.81
-2.8 %
96.3
—
0
156.5
76.2
234.62
39.1 %
114.2
-36.809
-205.7 %
-17.9
-4.705
-2.3
—
0
-40.079
-167.4 %
-19.5
1.544
0.8
-41.88
-169.9 %
-20.4
-0.046
904.48
213.22
-2.3 %
100
9.696
4.5
203.53
-5 %
95.5
—
0
99.514
46.7
168.71
-9.1 %
79.1
34.82
22.4 %
16.3
3.56
1.7
—
0
59.445
-15.8 %
27.9
1.452
0.7
59.906
-9 %
28.1
0.066
904.48
218.23
-6.5 %
100
4.081
1.9
214.15
-4.2 %
98.1
—
0
96.665
44.3
185.7
-25.2 %
85.1
28.451
215.8 %
13
-4.405
-2.02
—
0
70.581
305.8 %
32.3
4.643
2.1
65.817
278.3 %
30.2
0.073
904.48
233.38
-19.3 %
100
9.739
4.2
223.65
-20.1 %
95.8
—
0
176
75.4
248.23
-9.2 %
106.4
-24.579
-464.2 %
-10.5
-0.659
-0.3
—
0
-34.302
-614.9 %
-14.7
3.201
1.4
-36.907
-794.1 %
-15.8
-0.041
904.48
289.22
-0.4 %
100
9.178
3.2
280.04
0.7 %
96.8
—
0
197.97
68.4
273.3
2.1 %
94.5
6.748
-35.9 %
2.3
-0.586
-0.2
—
0
6.662
21 %
2.3
1.188
0.4
5.317
289.5 %
1.8
0.006
904.48
290.41
1.7 %
100
12.292
4.2
278.12
1.6 %
95.8
—
0
215.44
74.2
267.59
-6.6 %
92.1
10.527
182.3 %
3.6
0.077
0.03
—
0
5.508
144.2 %
1.9
7.75
2.7
-2.806
73.2 %
-1
-0.003
904.48
285.61
0.2 %
100
11.82
4.1
273.79
-0.5 %
95.9
—
0
180.84
63.3
286.57
-4.8 %
100.3
-12.787
50.4 %
-4.5
0.521
0.2
—
0
-12.472
49.8 %
-4.4
-1.917
-0.7
-10.483
50.4 %
-3.7
-0.012
904.48
284.93
-9.3 %
100
9.694
3.4
275.23
-8.4 %
96.6
—
0
189.15
66.4
301.01
-0.1 %
105.6
-25.779
-3269.8 %
-9.05
3.11
1.1
—
0
-24.853
-7408.5 %
-8.7
-3.952
-1.4
-21.153
-1142.8 %
-7.4
-0.023
904.48
314.09
-5.4 %
100
13.576
4.3
300.52
-5.9 %
95.7
—
0
184.18
58.6
301.28
2.6 %
95.9
-0.765
-103 %
-0.2
2.353
0.7
—
0
-0.331
-101.4 %
-0.1
1.613
0.5
-1.702
-109.7 %
-0.5
-0.002
904.48
331.9
-8.2 %
100
12.6
3.8
319.3
-9.2 %
96.2
—
0
168.3
50.7
293.6
-11.7 %
88.5
25.7
33.9 %
7.7
-1.7
-0.5
-0.9
-0.3
24
21.8 %
7.2
6
1.8
17.6
12.8 %
5.3
0.02
935
361.4
-3 %
100
9.8
2.7
351.6
-3.1 %
97.3
—
0
199.1
55.1
332.4
-6.9 %
92
19.2
236.8 %
5.3
0.4
0.1
-1.7
-0.5
19.7
264.8 %
5.5
3.8
1.1
15.6
231.9 %
4.3
0.02
874
372.7
-7.4 %
100
9.7
2.6
363
-6.3 %
97.4
—
0
214.3
57.5
357.2
-6.5 %
95.8
5.7
-1.7 %
1.5
0.6
0.2
-1.8
-0.5
5.4
-39.3 %
1.4
0.4
0.1
4.7
-17.5 %
1.3
0.01
874
402.7
-3.1 %
100
15.1
3.7
387.6
-3.1 %
96.3
—
0
227.2
56.4
381.9
1.5 %
94.8
5.8
-75.8 %
1.4
3.2
0.8
-1.2
-0.3
8.9
-65.5 %
2.2
3.2
0.8
5.7
-75.6 %
1.4
0.01
961.6
415.6
-9.4 %
100
15.4
3.7
400.2
-10.1 %
96.3
—
0
224.3
54
376.2
-2.6 %
90.5
24
-59.2 %
5.8
1.7
0.4
-1.4
-0.3
25.8
-57 %
6.2
2.4
0.6
23.4
-48.6 %
5.6
0.02
961.6
458.7
5.5 %
100
13.7
3
445
5.8 %
97
—
0
230.1
50.2
386.2
1 %
84.2
58.8
53.9 %
12.8
1.2
0.3
-0.8
-0.2
60
56.7 %
13.1
14.5
3.2
45.5
148.6 %
9.9
0.05
961.6
434.8
0.2 %
100
14.3
3.3
420.6
—
96.7
—
0
229.2
52.7
382.3
1 %
87.9
38.2
-9 %
8.8
0.1
0.02
-0.8
-0.2
38.3
-11.8 %
8.8
20.1
4.6
18.3
-50 %
4.2
0.02
961.6
434
59.6 %
100
13.4
3.1
420.6
64.5 %
96.9
—
0
232.3
53.5
378.6
1.7 %
87.2
42
136.1 %
9.7
1.5
0.3
-2.1
-0.5
43.4
137.6 %
10
6.9
1.6
36.6
137.7 %
8.4
0.04
961.6
272
-37.6 %
100
16.3
6
255.7
-39.6 %
94
—
0
224.6
82.6
372.2
5.6 %
136.8
-116.5
-263.9 %
-42.8
0.9
0.3
-0.8
-0.3
-115.5
-300.9 %
-42.5
-18.3
-6.7
-97.2
-321.9 %
-35.7
-0.11
874
436.1
13.6 %
100
12.7
2.9
423.4
13.3 %
97.1
—
0
221
50.7
352.3
11 %
80.8
71.1
25.8 %
16.3
-13.6
-3.1
-0.7
-0.2
57.5
1.2 %
13.2
13.7
3.1
43.8
-6.6 %
10
0.05
961.6
383.8
3 %
100
10
2.6
373.8
2.8 %
97.4
—
0
208.3
54.3
317.3
-0.8 %
82.7
56.5
29.9 %
14.7
0.3
0.08
—
0
56.8
27.4 %
14.8
9.9
2.6
46.9
33.2 %
12.2
0.06
828.9
372.8
20.4 %
100
9.3
2.5
363.5
21.3 %
97.5
—
0
206.4
55.4
320
24.4 %
85.8
43.5
2.6 %
11.7
1.1
0.3
-1.1
-0.3
44.6
4.9 %
12
9.4
2.5
35.2
-5.1 %
9.4
0.05
723.5
309.6
11.8 %
100
10
3.2
299.6
11.7 %
96.8
—
0
172.3
55.7
257.2
-0.7 %
83.1
42.4
365.9 %
13.7
0.2
0.06
-0.1
-0.03
42.5
357 %
13.7
5.3
1.7
37.1
445.6 %
12
0.05
723.5
276.9
25.1 %
100
8.7
3.1
268.2
24.8 %
96.9
—
0
162.8
58.8
259.1
3 %
93.6
9.1
124.9 %
3.3
0.2
0.07
-1.9
-0.7
9.3
2425 %
3.4
2.5
0.9
6.8
83.8 %
2.5
0.01
723.5
221.3
5.6 %
100
6.4
2.9
214.9
7.2 %
97.1
—
0
144.1
65.1
251.5
-0.5 %
113.6
-36.6
29.9 %
-16.5
-0.4
-0.2
-1.6
-0.7
-0.4
99.3 %
-0.2
-4.2
-1.9
3.7
108.2 %
1.7
0.01
723.5
209.5
-29.2 %
100
8.9
4.2
200.5
-30.1 %
95.7
—
0
142.7
68.1
252.8
-18.9 %
120.7
-52.2
-112.2 %
-24.9
-1.7
-0.8
0
0
-53.9
-126.5 %
-25.7
-9
-4.3
-45
-97.4 %
-21.5
-0.06
723.5
295.9
-19.1 %
100
8.9
3
287
-19.1 %
97
—
0
166.3
56.2
311.6
—
105.3
-24.6
-157.3 %
-8.3
0.8
0.3
0
0
-23.8
-151.7 %
-8.04
-1
-0.3
-22.8
-157 %
-7.7
-0.03
723.5
365.9
-16.5 %
100
11.4
3.1
354.6
-16.9 %
96.9
—
0
166.6
45.5
311.6
13.7 %
85.2
42.9
-71.9 %
11.7
3.1
0.8
0
0
46
-71.7 %
12.6
6
1.6
40
-69.8 %
10.9
0.05
730
438.2
26 %
100
11.5
2.6
426.7
26.4 %
97.4
—
0
144.3
32.9
274.1
14.2 %
62.6
152.5
56.3 %
34.8
9.7
2.2
-0.8
-0.2
162.3
45.4 %
37
29.9
6.8
132.4
40.3 %
30.2
0.18
732.3
347.8
7.9 %
100
10.1
2.9
337.7
7.4 %
97.1
—
0
130.1
37.4
240.1
10.7 %
69
97.6
—
28.1
13.9
4
-1.7
-0.5
111.6
0.4 %
32.1
17.2
4.9
94.4
1 %
27.1
0.13
733.1
322.4
10.5 %
100
7.9
2.5
314.4
11.9 %
97.5
—
0
118
36.6
216.9
12.1 %
67.3
97.6
11.7 %
30.3
13.7
4.2
-1.2
-0.4
111.2
12.1 %
34.5
17.7
5.5
93.5
11.4 %
29
0.13
725.5
291.7
—
100
10.8
3.7
280.9
—
96.3
—
0
112.9
38.7
193.5
—
66.3
87.4
—
30
11.8
4
—
0
99.2
—
34
15.3
5.2
83.9
—
28.8
0.12
721.6