Also trades as: CPWIF (OTC) · $vol 0M

HK$2.73 ($0.35)

+0.04 (+1.30%)

Weekly Expected Move ±3.1%

HK$3 HK$3 HK$3 HK$3 HK$3

HKSE · Utilities · Regulated Electric · Tech Score Sell · Power 38 · HK$33.3B mcap · 4.28B float · 0.718% daily turnover

Revenue

$47.8B -15.1% ▼

5Y CAGR: +10.8%

Gross Profit

$11.1B -68.5% ▼

5Y CAGR: -7.8%

Operating Income

$6.2B -49.1% ▼

5Y CAGR: -0.6%

Net Income

$3.3B -14.1% ▼

5Y CAGR: +14.2%

EPS (Diluted)

$0.23 -14.8% ▼

5Y CAGR: +6.2%

EBITDA

$21.1B -17.5% ▼

5Y CAGR: +12.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$35.9B	$44.4B	$46.1B	$56.2B	$47.8B
YoY Growth	+25.4%	+23.6%	+3.9%	+21.9%	-15.1%
Cost of Revenue	$19.3B	$24.9B	$20.6B	$21.0B	$36.7B
Gross Profit	$16.6B	$19.5B	$25.6B	$35.2B	$11.1B
Gross Margin	46.2%	43.8%	55.4%	62.6%	23.2%
R&D Expenses	$210M	$228M	$306M	$352M	$286M
SG&A Expenses	$3.4B	$3.9B	$4.7B	$5.8B	$4.0B
Operating Expenses	$11.5B	$11.9B	$16.9B	$23.0B	$4.9B
Operating Income	$5.1B	$7.6B	$8.7B	$12.2B	$6.2B
Operating Margin	14.2%	17.1%	18.9%	21.6%	13.0%
Interest Expense	$3.9B	$4.3B	$4.2B	$5.0B	$4.9B
Income Before Tax	$1.0B	$3.3B	$5.4B	$8.0B	$7.7B
Tax Expense	$362M	$659M	$893M	$1.5B	$1.9B
Net Income	-$256M	$2.6B	$3.1B	$3.9B	$3.3B
Net Margin	-0.7%	6.0%	6.7%	6.9%	6.9%
EPS (Diluted)	$-0.04	$0.22	$0.22	$0.27	$0.23
EBITDA	$10.6B	$13.1B	$19.4B	$25.6B	$21.1B
Shares Outstanding	9.87B	11.15B	12.37B	12.37B	12.37B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$23.8B	$21.8B	$24.3B	$27.2B	$29.1B	$24.7B	$23.1B	$22.1B
Cost of Revenue	$14.2B	$10.3B	$10.3B	$9.9B	$11.2B	$6.4B	$30.2B	$17.9B
Gross Profit	$9.6B	$11.5B	$14.0B	$17.3B	$17.9B	$18.2B	-$7.1B	$4.2B
Gross Margin	40.5%	52.8%	57.7%	63.7%	61.6%	74.0%	-31.0%	19.0%
R&D Expenses	$214M	$19M	$288M	$82M	$271M	$56M	$234M	$68M
SG&A Expenses	$2.6B	$1.5B	$3.2B	$2.2B	$3.6B	$2.4B	$3.9B	$1.7B
Operating Expenses	$6.1B	$6.8B	$9.8B	$9.8B	$13.2B	$10.6B	-$5.7B	$2.0B
Operating Income	$1.6B	$4.5B	$4.2B	$7.5B	$4.7B	$7.6B	-$1.4B	$2.2B
Operating Margin	6.9%	20.4%	17.4%	27.5%	16.2%	30.9%	-6.1%	10.0%
Interest Expense	$0	$0	$0	$0	$2.4B	$2.4B	$2.4B	$2.3B
Income Before Tax	$1.5B	$3.0B	$2.4B	$5.5B	$2.5B	$5.6B	$2.0B	$3.6B
Tax Expense	$198M	$430M	$463M	$877M	$594M	$998M	$927M	$814M
Net Income	$1.7B	$1.7B	$1.2B	$2.8B	$1.1B	$2.8B	$560M	$1.5B
Net Margin	7.1%	7.7%	5.1%	10.3%	3.6%	11.5%	2.4%	6.7%
EPS (Diluted)	$0.15	$0.14	$0.08	$0.21	$0.06	$0.21	$0.03	$0.10
EBITDA	$5.5B	$8.6B	$9.6B	$13.9B	$11.7B	$14.4B	$6.7B	$10.5B
Shares Outstanding	11.46B	12.37B	12.37B	12.37B	12.37B	12.37B	12.39B	12.37B

2380.HK HKSE