Advertisement
U.S. Markets closed

ESR (1821.HK)

HKSE - HKSE Delayed Price. Currency in HKD
10.900+0.120 (+1.11%)
As of 10:16AM HKT. Market open.
Advertisement
Show:
Balance Sheet
Cash Flow
Annual

Income Statement

Currency in USD. All numbers in thousands
Breakdown
ttm
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
871,326
871,326
821,154
404,426
388,331
Cost of Revenue
59,796
59,796
29,228
53,967
103,402
Gross Profit
811,530
811,530
791,926
350,459
284,929
Operating Expense
460,498
460,498
491,275
241,825
201,680
Operating Income
351,032
351,032
300,651
108,634
83,249
Net Non Operating Interest Income Expense
-280,016
-280,016
-205,548
-158,221
-143,332
Pretax Income
394,238
394,238
815,125
488,840
410,704
Tax Provision
126,182
126,182
184,016
106,164
95,997
Net Income Common Stockholders
230,849
230,849
574,145
349,440
286,466
Diluted NI Available to Com Stockholders
230,849
230,849
574,145
349,440
286,466
Basic EPS
0.11
0.05
0.13
0.11
0.09
Diluted EPS
0.11
0.05
0.13
0.11
0.09
Basic Average Shares
4,423,092
4,381,869
4,456,506
3,056,456
3,046,966
Diluted Average Shares
4,454,876
4,381,869
4,492,820
3,094,042
3,090,871
Total Expenses
520,294
520,294
520,503
295,792
305,082
Net Income from Continuing & Discontinued Operation
230,849
230,849
574,145
349,440
286,466
Normalized Income
203,625
203,625
511,582
325,994
221,462
Interest Income
32,885
32,885
16,867
5,328
4,082
Interest Expense
312,901
312,901
222,415
163,549
147,414
Net Interest Income
-280,016
-280,016
-205,548
-158,221
-143,332
EBIT
707,139
707,139
1,037,540
652,389
558,118
EBITDA
757,482
757,482
1,085,403
669,526
575,259
Reconciled Cost of Revenue
59,796
59,796
29,228
53,967
103,402
Reconciled Depreciation
50,343
50,343
47,863
17,137
17,141
Net Income from Continuing Operation Net Minority Interest
230,849
230,849
574,145
349,440
286,466
Total Unusual Items Excluding Goodwill
40,039
40,039
80,805
29,950
84,833
Total Unusual Items
40,039
40,039
80,805
29,950
84,833
Normalized EBITDA
717,443
717,443
1,004,598
639,576
490,426
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
12,815
12,815
18,242
6,504
19,829