QPL International Holdings Limited
QPL International Holdings Limited, an investment holding company, manufactures and sells integrated circuit leadframes, heatsinks, stiffeners, and related products for semiconductor industry companies. Its products include small outline integrated circu…
Semiconductors
HK, Tsuen Wan [HQ]
0243.HK/Financial Reporting
Income Statements
15 Sheets · Starting from 2009In Million HKD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 325.00 | 353.00 | 279.00 | 217.00 | 262.00 | 262.00 | 287.00 | 280.00 | 315.00 | 282.00 | 274.00 | 368.00 | 488.00 | 312.00 | 262.00 | |
|
EPS
|
1.44 | -0.82 | -0.41 | -0.38 | 0.11 | -2.84 | -0.36 | -0.29 | -1.12 | -0.24 | -0.36 | -0.06 | 0.05 | -0.13 | -0.21 | |
| Diluted in mil. | 1.44 | -0.82 | -0.41 | -0.38 | 0.11 | -2.84 | -0.36 | -0.29 | -1.12 | -0.24 | -0.36 | -0.06 | 0.04 | -0.13 | -0.21 | |
|
Profit
|
172.00 | 154.00 | 143.00 | 131.00 | 154.00 | 139.00 | 154.00 | 149.00 | 161.00 | 148.00 | 151.00 | 206.00 | 231.00 | 158.00 | 44.00 | |
| Gross Margin | 52.92 | 43.54 | 51.55 | 60.53 | 58.93 | 53.25 | 53.73 | 53.13 | 51.19 | 52.52 | 55.10 | 56.16 | 47.41 | 50.74 | 17.12 | |
| Pre Tax | 25.00 | -12.00 | -5.00 | -5.00 | 2.00 | -45.00 | -1.00 | -62.00 | -210.00 | -44.00 | -67.00 | -11.00 | 10.00 | -33.00 | -61.00 | |
| Profit Margin | 7.69 | -3.43 | -1.97 | -2.44 | 1.03 | -17.34 | -0.37 | -22.24 | -66.58 | -15.74 | -24.52 | -3.22 | 2.22 | -10.73 | -23.33 | |
| ETR | 8.00 | -8.48 | -18.01 | -15.29 | 38.68 | -2.74 | -942.79 | 11.68 | -0.54 | -2.05 | -1.20 | -3.04 | 6.70 | -2.20 | -0.15 | |
| Net | 23.00 | -13.00 | -6.00 | -6.00 | 1.00 | -46.00 | -10.00 | -55.00 | -211.00 | -45.00 | -68.00 | -12.00 | 10.00 | -34.00 | -61.00 | |
| Profit Margin | 7.08 | -3.72 | -2.32 | -2.82 | 0.63 | -17.82 | -3.83 | -19.65 | -66.94 | -16.06 | -24.82 | -3.31 | 2.07 | -10.97 | -23.37 | |
| EBITDA | 36.00 | 1.00 | 14.00 | 8.00 | 84.00 | -9.00 | -24.00 | - - | -24.00 | -21.00 | - - | 1.00 | 16.00 | 17.00 | -46.00 | |
| EBITDA Margin | 11.08 | 0.56 | 5.14 | 4.08 | 32.24 | -3.47 | -8.49 | 0.02 | -7.90 | -7.50 | 0.20 | 0.44 | 3.36 | 5.46 | -17.59 | |
| Operating Income | 32.00 | -11.00 | -4.00 | -4.00 | 72.00 | 54.00 | 60.00 | 71.00 | 46.00 | -44.00 | -37.00 | -11.00 | -16.00 | -30.00 | -59.00 | |
| Operating Margin | 9.85 | -3.20 | -1.71 | -2.25 | 27.58 | 20.79 | 21.16 | 25.45 | 14.59 | -15.88 | -13.81 | -3.01 | -3.40 | -9.67 | -22.51 | |
| Interest Income | - - | - - | - - | - - | - - | - - | - - | 1.00 | 8.00 | 1.00 | 1.00 | 1.00 | 3.00 | 8.00 | 8.00 | |
| Loss | -293.00 | -362.00 | -277.00 | -220.00 | -190.00 | -207.00 | -226.00 | -210.00 | -269.00 | -230.00 | -229.00 | -287.00 | -416.00 | -273.00 | -321.00 | |
| Cost of Revenue | -153.00 | -199.00 | -135.00 | -85.00 | -107.00 | -122.00 | -132.00 | -131.00 | -154.00 | -134.00 | -123.00 | -161.00 | -256.00 | -154.00 | -217.00 | |
|
Operating Expenses
|
-140.00 | -163.00 | -142.00 | -135.00 | -82.00 | -84.00 | -93.00 | -79.00 | -115.00 | -96.00 | -105.00 | -126.00 | -159.00 | -118.00 | -104.00 | |
| R&D | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| G&A | - - | - - | - - | - - | - - | - - | - - | - - | - - | -93.00 | -79.00 | -108.00 | -133.00 | -99.00 | - - | |
| SG&A | - - | - - | - - | -61.00 | -74.00 | -80.00 | -92.00 | -76.00 | -105.00 | -96.00 | -82.00 | -111.00 | -136.00 | -104.00 | -104.00 | |
| S&M | - - | - - | - - | - - | - - | - - | - - | - - | - - | -3.00 | -2.00 | -3.00 | -3.00 | -5.00 | - - | |
| Depreciation and Amortization | -10.00 | -10.00 | -12.00 | -12.00 | -13.00 | -13.00 | -4.00 | -1.00 | -6.00 | -11.00 | -27.00 | -18.00 | -21.00 | -21.00 | - - | |
| Interest Expenses | -1.00 | - - | - - | - - | - - | -1.00 | -1.00 | -1.00 | - - | - - | -1.00 | -2.00 | -1.00 | -1.00 | -1.00 | |
| Other Expenses | -7.00 | -3.00 | -6.00 | -1.00 | -69.00 | -100.00 | -61.00 | -132.00 | -256.00 | - - | -29.00 | - - | -27.00 | -3.00 | -2.00 | |
|
WA Shares Outstanding
|
15.00 | 15.00 | 15.00 | 15.00 | 15.00 | 16.00 | 30.00 | 188.00 | 188.00 | 188.00 | 188.00 | 188.00 | 215.00 | 258.00 | 288.00 | |
| Diluted | 15.00 | 15.00 | 15.00 | 15.00 | 15.00 | 16.00 | 30.00 | 188.00 | 188.00 | 188.00 | 188.00 | 188.00 | 251.00 | 258.00 | 288.00 |