Also trades as: 0003.HK (HKSE) · $vol 28M · HOKCF (OTC) · $vol 0M

$0.87

-0.00 (-0.22%)

Weekly Expected Move ±13.8%

$1 $1 $1 $1 $1

OTC · Utilities · Regulated Gas · Tech Score Neutral · Power 56 · $16.3B mcap · 10.85B float · 0.0002% daily turnover · Short 27% of daily vol

Revenue

$54.2B -2.2% ▼

5Y CAGR: +5.8%

Gross Profit

$13.0B -43.9% ▼

5Y CAGR: +0.4%

Operating Income

$8.1B -0.7% ▼

5Y CAGR: -12.3%

Net Income

$5.7B -0.6% ▼

5Y CAGR: -1.5%

EPS (Diluted)

$0.30 +0.0% ▲

5Y CAGR: -1.3%

EBITDA

$11.9B -16.8% ▼

5Y CAGR: +1.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$53.6B	$61.0B	$57.0B	$55.5B	$54.2B
YoY Growth	+30.9%	+13.8%	-6.5%	-2.6%	-2.2%
Cost of Revenue	$39.5B	$46.6B	$35.0B	$32.4B	$41.3B
Gross Profit	$14.0B	$14.4B	$22.0B	$23.1B	$13.0B
Gross Margin	26.2%	23.6%	38.6%	41.7%	23.9%
R&D Expenses	$230M	$0	$0	$0	$0
SG&A Expenses	$5.0B	$5.8B	$3.9B	$0	$4.8B
Operating Expenses	$5.4B	$5.9B	$3.9B	$14.9B	$4.8B
Operating Income	$17.3B	$17.9B	$18.1B	$8.2B	$8.1B
Operating Margin	32.4%	29.4%	31.8%	14.7%	15.0%
Interest Expense	$1.4B	$1.8B	$2.2B	$2.3B	$2.0B
Income Before Tax	$8.4B	$8.2B	$9.2B	$8.5B	$8.6B
Tax Expense	$2.2B	$1.9B	$2.0B	$1.7B	$1.9B
Net Income	$5.1B	$5.4B	$6.2B	$5.7B	$5.7B
Net Margin	9.6%	8.8%	10.8%	10.3%	10.5%
EPS (Diluted)	$0.27	$0.26	$0.32	$0.30	$0.30
EBITDA	$11.9B	$11.7B	$11.9B	$14.3B	$11.9B
Shares Outstanding	18.66B	18.66B	18.66B	18.66B	18.66B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$31.2B	$29.2B	$27.8B	$27.5B	$28.0B	$27.5B	$26.8B	$29.6B
Cost of Revenue	$23.6B	$21.8B	$20.6B	$16.7B	$15.7B	$16.2B	$21.3B	$22.5B
Gross Profit	$7.6B	$7.3B	$7.2B	$10.8B	$12.3B	$11.3B	$5.4B	$7.1B
Gross Margin	24.5%	25.2%	25.9%	39.4%	43.9%	41.2%	20.2%	23.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$3.8B	$2.6B	$3.8B	$2.0B	-$2.0B	$2.0B	$1.9B	$2.6B
Operating Expenses	$3.8B	$2.6B	$3.8B	$2.0B	$13.0B	$2.0B	$1.9B	$2.6B
Operating Income	$3.9B	$4.8B	$3.4B	$8.9B	-$689M	$9.4B	$3.5B	$4.4B
Operating Margin	12.3%	16.3%	12.2%	32.2%	-2.5%	34.1%	13.0%	15.0%
Interest Expense	$973M	$1.1B	$1.2B	$1.1B	$1.1B	$986M	$984M	$977M
Income Before Tax	$3.1B	$5.0B	$3.5B	$4.6B	$3.9B	$4.5B	$4.1B	$5.3B
Tax Expense	$786M	$1.4B	$635M	$1.0B	$716M	$1.1B	$835M	$1.0B
Net Income	$1.9B	$3.6B	$2.5B	$3.0B	$2.7B	$3.0B	$2.7B	$3.6B
Net Margin	6.2%	12.4%	8.8%	11.1%	9.5%	10.8%	10.2%	12.3%
EPS (Diluted)	$0.10	$0.19	$0.13	$0.16	$0.14	$0.16	$0.14	$0.20
EBITDA	$5.6B	$7.9B	$5.1B	$6.0B	$8.3B	$6.4B	$5.4B	$6.4B
Shares Outstanding	18.66B	18.66B	18.66B	18.66B	18.66B	18.66B	18.62B	18.66B

HOKCY OTC