Thelloy Development Statements
15
Data from Thelloy Development`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, 2022
Next reporting period:
29 Mar, 2023
Report frequency:
Semi-annual
Earnings release date:
—
Expected release date:
—
Thelloy Development 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
104.84
-8.1 %
100
87.426
83.4
17.417
-38.3 %
16.6
—
0
15.812
15.1
15.602
3.1 %
14.9
1.815
-86.1 %
1.7
-0.254
-0.2
—
0
3.551
-74 %
3.4
1.01
1
2.541
-80.8 %
2.4
0.003
800
114.05
26.3 %
100
85.837
75.3
28.217
142.8 %
24.7
—
0
15.144
13.3
15.13
-19.7 %
13.3
13.087
281.1 %
11.5
0.909
0.8
—
0
13.664
252.2 %
12
0.422
0.4
13.242
247.5 %
11.6
0.017
800
90.288
96.7 %
100
78.665
87.1
11.623
16.2 %
12.9
—
0
19.351
21.4
18.849
-6.3 %
20.9
-7.226
28.6 %
-8.003
-1.752
-1.9
—
0
-8.978
-162.8 %
-9.9
—
0
-8.978
-174.3 %
-9.9
-0.011
800
45.909
-56.7 %
100
35.906
78.2
10.003
5.3 %
21.8
—
0
18.536
40.4
20.126
48 %
43.8
-10.123
-147 %
-22.05
-0.249
-0.5
—
0
14.289
29.1 %
31.1
2.21
4.8
12.079
33.6 %
26.3
0.015
800
105.92
-44.4 %
100
96.416
91
9.504
-57.4 %
9
—
0
13.602
12.8
13.602
-51.2 %
12.8
-4.098
25.9 %
-3.9
-0.095
-0.09
—
0
11.068
271.1 %
10.4
2.024
1.9
9.044
272.9 %
8.5
0.011
800
190.66
-44.9 %
100
168.34
88.3
22.323
-30 %
11.7
—
0
15.481
8.1
27.852
160.6 %
14.6
-5.529
-126 %
-2.9
-0.067
-0.04
—
0
-6.467
-129.6 %
-3.4
-1.236
-0.6
-5.231
-129.1 %
-2.7
-0.007
800
345.95
-32.6 %
100
314.04
90.8
31.912
-40.2 %
9.2
—
0
10.687
3.1
10.687
-25.2 %
3.1
21.225
-45.7 %
6.1
0.628
0.2
—
0
21.853
-14.6 %
6.3
3.866
1.1
17.987
-17 %
5.2
0.022
800
513.24
59.4 %
100
459.86
89.6
53.383
52.6 %
10.4
—
0
14.286
2.8
14.296
-13.2 %
2.8
39.087
111.3 %
7.6
0.887
0.2
—
0
25.577
32.2 %
5
3.9
0.8
21.677
36.9 %
4.2
0.027
800
321.93
-64.7 %
100
286.96
89.1
34.975
-66.1 %
10.9
—
0
16.487
5.1
16.477
-43.1 %
5.1
18.498
-75.1 %
5.7
0.848
0.3
—
0
19.346
-74 %
6
3.515
1.1
15.831
-74.1 %
4.9
0.02
800
911.52
324.7 %
100
808.34
88.7
103.17
321 %
11.3
—
0
27.7
3
28.942
367.5 %
3.2
74.231
305.3 %
8.1
0.292
0.03
—
0
74.523
306.9 %
8.2
13.305
1.5
61.218
304.4 %
6.7
0.077
800
214.63
39.9 %
100
190.12
88.6
24.508
10.9 %
11.4
—
0
6.271
2.9
6.191
-1.7 %
2.9
18.317
15.9 %
8.5
-0.003
-0.001
—
0
18.314
15.9 %
8.5
3.175
1.5
15.139
17.4 %
7.1
0.019
800
153.4
58.6 %
100
131.3
85.6
22.1
160 %
14.4
—
0
6.3
4.1
6.3
57.5 %
4.1
15.8
251.1 %
10.3
-0.1
-0.07
-0.1
-0.07
15.8
251.1 %
10.3
2.8
1.8
12.9
248.6 %
8.4
0.02
800
96.7
78.1 %
100
88.2
91.2
8.5
-42.6 %
8.8
—
0
4.1
4.2
4
169 %
4.1
4.5
-78.2 %
4.7
-0.1
-0.1
-0.1
-0.1
4.5
-49.4 %
4.7
0.7
0.7
3.7
-48.6 %
3.8
—
800
54.3
61.6 %
100
39.5
72.7
14.8
221.7 %
27.3
—
0
-5.8
-10.7
-5.8
-207.4 %
-10.7
20.6
2675 %
37.9
0.1
0.2
—
0
8.9
1371.4 %
16.4
1.7
3.1
7.2
700 %
13.3
0.01
799.4
33.6
—
100
29
86.3
4.6
—
13.7
—
0
5.3
15.8
5.4
—
16.1
-0.8
—
-2.4
0.1
0.3
—
0
-0.7
—
-2.08
0.4
1.2
-1.2
—
-3.6
—
630