Also trades as: 1038.HK (HKSE) · $vol 16M · CKI.L (LSE) · $vol 0M · CKISY (OTC) · $vol 0M

$7.30

+0.00 (+0.00%)

OTC · Utilities · Regulated Electric · Tech Score Neutral · Power 43 · $18.4B mcap · 607M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$4.4B -20.3% ▼

5Y CAGR: -10.3%

Gross Profit

$146M -94.5% ▼

5Y CAGR: -48.4%

Operating Income

$146M -91.5% ▼

5Y CAGR: -48.4%

Net Income

$8.7B +7.2% ▲

5Y CAGR: +3.5%

EPS (Diluted)

$3.27 +1.6% ▲

5Y CAGR: +2.4%

EBITDA

$541M -94.6% ▼

5Y CAGR: -43.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$7.4B	$7.5B	$6.8B	$5.5B	$4.4B
YoY Growth	-2.2%	+1.2%	-10.2%	-18.2%	-20.3%
Cost of Revenue	$3.1B	$3.1B	$2.5B	$2.3B	$4.3B
Gross Profit	$3.9B	$3.5B	$3.5B	$2.7B	$146M
Gross Margin	52.4%	46.8%	51.3%	48.0%	3.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$0
Operating Expenses	$369M	$342M	$1.7B	$1.8B	$0
Operating Income	$3.2B	$3.5B	$2.8B	$1.7B	$146M
Operating Margin	42.8%	46.7%	42.0%	30.8%	3.3%
Interest Expense	$455M	$645M	$954M	$950M	$815M
Income Before Tax	$7.7B	$7.9B	$8.1B	$8.2B	$8.8B
Tax Expense	$161M	$121M	$119M	$126M	$165M
Net Income	$7.5B	$7.7B	$8.0B	$8.1B	$8.7B
Net Margin	100.9%	102.8%	118.5%	146.5%	197.0%
EPS (Diluted)	$2.98	$3.08	$3.19	$3.22	$3.27
EBITDA	$8.9B	$9.3B	$9.9B	$9.9B	$541M
Shares Outstanding	2.52B	2.52B	2.52B	2.52B	2.52B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$3.2B	$3.2B	$3.2B	$2.8B	$2.7B	$2.4B	$2.2B	$2.1B
Cost of Revenue	$2.2B	$2.1B	$2.0B	$1.8B	$2.1B	$1.7B	$2.4B	$2.0B
Gross Profit	$986M	$1.1B	$1.2B	$1.1B	$643M	$720M	-$236M	$88M
Gross Margin	30.5%	33.7%	37.9%	37.7%	23.7%	30.1%	-10.7%	4.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$0	$0	$0	$0
Operating Expenses	$900M	$1.5B	$0	$0	$0	$0	$0	$0
Operating Income	$986M	$1.1B	$1.2B	$1.1B	$643M	$720M	-$236M	$88M
Operating Margin	30.5%	33.7%	37.9%	37.7%	23.7%	30.1%	-10.7%	4.2%
Interest Expense	$282M	$370M	$399M	$830M	$120M	$432M	$383M	$415M
Income Before Tax	$1.4B	$1.2B	$3.9B	$4.4B	$3.9B	$4.4B	$4.2B	$21.5B
Tax Expense	$68M	$50M	$69M	$53M	$73M	$54M	$111M	$59M
Net Income	$3.3B	$4.2B	$3.8B	$4.3B	$3.8B	$4.3B	$4.1B	$21.5B
Net Margin	103.2%	133.3%	118.1%	152.6%	140.2%	181.8%	187.2%	1035.7%
EPS (Diluted)	$1.33	$1.68	$1.50	$1.71	$1.51	$1.73	$1.56	$8.47
EBITDA	$1.1B	$895M	$1.2B	$1.1B	$8.9B	$720M	$3M	$244M
Shares Outstanding	2.52B	2.52B	2.52B	2.52B	2.52B	2.52B	2.52B	2.52B

CKISF OTC