Everbright Securities Company Limited (HKG:6178)

HKG:6178 Income Statement

Financials in millions CNY. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Interest and Dividend Income	6,970	7,386	7,265	7,393	8,654	4,921
Total Interest Expense	722.57	2,702	3,268	3,248	3,740	-
Net Interest Income	6,248	4,684	3,997	4,145	4,914	4,921
Gain on Sale of Investments (Rev)	-920.55	71.69	416.64	-850.52	-903.83	-464.74
Other Revenue	6,038	4,734	5,226	7,117	12,430	11,140
Revenue Before Loan Losses	11,366	9,489	9,639	10,411	16,441	15,596
Provision for Loan Losses	-24.17	-24.17	84.01	-2.85	10.87	-
Revenue	11,390	9,513	9,555	10,414	16,430	15,596
Revenue Growth (YoY)	34.24%	-0.43%	-8.25%	-36.61%	5.35%	59.42%
Cost of Services Provided	6,568	5,861	6,398	6,060	6,271	5,984
Other Operating Expenses	123.08	120.49	333.58	926.25	4,635	3,400
Total Operating Expenses	6,800	5,981	6,733	6,990	10,915	10,330
Operating Income	4,590	3,532	2,822	3,425	5,515	5,266
Currency Exchange Gains	4.92	-10.51	-2.05	0.71	-3.26	-8.87
Other Non-Operating Income (Expenses)	5.41	-7.66	-230.17	-63.56	-360.86	-
EBT Excluding Unusual Items	4,601	3,514	2,590	3,362	5,151	5,258
Impairment of Goodwill	-	-	-315.17	-171.86	-	-
Legal Settlements	-25.68	-25.68	2,133	-	-733.12	-1,550
Gain (Loss) on Sale of Investments	-13.02	-13.02	-19.31	302.46	-13.51	-
Other Unusual Items	6.54	101.31	367.58	360.96	263.23	289.72
Pretax Income	4,572	3,581	4,757	3,854	4,668	3,999
Income Tax Expense	788.47	495.23	456.69	613.28	1,105	1,532
Earnings From Continuing Ops.	3,784	3,086	4,301	3,241	3,563	2,466
Minority Interest in Earnings	-37.66	-27.2	-29.45	-51.55	-78.87	-132.31
Net Income	3,746	3,058	4,271	3,189	3,484	2,334
Net Income to Common	3,746	3,058	4,271	3,189	3,484	2,334
Net Income Growth	96.78%	-28.39%	33.93%	-8.47%	49.28%	310.97%
Shares Outstanding (Basic)	5,101	5,273	5,085	5,228	4,839	4,668
Shares Outstanding (Diluted)	5,101	5,273	5,085	5,228	4,839	4,668
Shares Change (YoY)	-5.63%	3.71%	-2.74%	8.03%	3.67%	-1.37%
EPS (Basic)	0.73	0.58	0.84	0.61	0.72	0.50
EPS (Diluted)	0.73	0.58	0.84	0.61	0.72	0.50
EPS Growth	108.51%	-30.95%	37.70%	-15.28%	44.00%	316.67%
Free Cash Flow	11,398	36,010	15,075	18,043	-5,135	25,353
Free Cash Flow Per Share	2.23	6.83	2.96	3.45	-1.06	5.43
Dividend Per Share	0.109	0.199	0.280	0.210	0.228	0.158
Dividend Growth	-70.71%	-28.97%	33.48%	-7.90%	44.30%	327.03%
Operating Margin	40.30%	37.13%	29.54%	32.88%	33.57%	33.77%
Profit Margin	32.89%	32.15%	44.70%	30.62%	21.21%	14.97%
Free Cash Flow Margin	100.07%	378.51%	157.77%	173.26%	-31.25%	162.56%
Effective Tax Rate	17.24%	13.83%	9.60%	15.91%	23.67%	38.32%
Revenue as Reported	11,381	9,598	10,031	10,780	16,707	15,866

Source: S&P Global Market Intelligence. Capital Markets template. Financial Sources.