GURUFOCUS.COM » STOCK LIST » Technology » Software » Keep Inc (HKSE:03650) » Definitions » Operating Income

Keep (HKSE:03650) Operating Income : HK$-414 Mil (TTM As of Dec. 2023)


View and export this data going back to 2023. Start your Free Trial

What is Keep Operating Income?

Keep's Operating Income for the six months ended in Dec. 2023 was HK$-127 Mil. Its Operating Income for the trailing twelve months (TTM) ended in Dec. 2023 was HK$-414 Mil.

Warning Sign:

Keep Inc has never been profitable in the past 3 years. It lost money every year.

Operating Margin % is calculated as Operating Income divided by its Revenue. Keep's Operating Income for the six months ended in Dec. 2023 was HK$-127 Mil. Keep's Revenue for the six months ended in Dec. 2023 was HK$1,261 Mil. Therefore, Keep's Operating Margin % for the quarter that ended in Dec. 2023 was -10.07%.

Keep's 5-Year average Growth Rate for Operating Margin % was 0.00% per year.

Operating Income or EBIT is linked to Return on Capital for both regular definition and Joel Greenblatt's definition. Keep's annualized ROC % for the quarter that ended in Dec. 2023 was -38.84%. Keep's annualized ROC (Joel Greenblatt) % for the quarter that ended in Dec. 2023 was -161.48%.


Keep Operating Income Historical Data

The historical data trend for Keep's Operating Income can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Keep Operating Income Chart

Keep Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Operating Income
-425.13 -151.00 -1,196.38 -807.79 -413.58

Keep Semi-Annual Data
Dec19 Dec20 Dec21 Jun22 Dec22 Jun23 Dec23
Operating Income Get a 7-Day Free Trial - -389.94 -436.31 -286.53 -127.05

Keep Operating Income Calculation

Operating Income, is the profit a company earned through operations. All expenses, including cash expenses such as cost of goods sold (COGS), research & development, wages, and non-cash expenses, such as depreciation, depletion and amortization, have been deducted from the sales.

Operating Income for the trailing twelve months (TTM) ended in Dec. 2023 adds up the semi-annually data reported by the company within the most recent 12 months, which was HK$-414 Mil.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Keep  (HKSE:03650) Operating Income Explanation

1. Operating Income or EBIT is linked to Return on Capital for both regular definition and Joel Greenblatt's definition.

Keep's annualized ROC % for the quarter that ended in Dec. 2023 is calculated as:

ROC % (Q: Dec. 2023 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Jun. 2023 ) + Invested Capital (Q: Dec. 2023 ))/ count )
=-254.102 * ( 1 - 0% )/( (767.108 + 541.228)/ 2 )
=-254.102/654.168
=-38.84 %

where

Invested Capital(Q: Jun. 2023 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=2617.993 - 193.761 - ( 1854.186 - max(0, 719.874 - 2376.998+1854.186))
=767.108

Invested Capital(Q: Dec. 2023 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=2678.381 - 212.913 - ( 1932.629 - max(0, 582.077 - 2506.317+1932.629))
=541.228

Note: The Operating Income data used here is two times the semi-annual (Dec. 2023) data.

2. Joel Greenblatt's definition of Return on Capital:

Keep's annualized ROC (Joel Greenblatt) % for the quarter that ended in Dec. 2023 is calculated as:

ROC (Joel Greenblatt) %(Q: Dec. 2023 )
=EBIT/Average of (Net fixed Assets + Net Working Capital)
=EBIT/Average of (Property, Plant and Equipment+Net Working Capital)
     Q: Jun. 2023  Q: Dec. 2023
=EBIT/( ( (Property, Plant and Equipment + Net Working Capital) + (Property, Plant and Equipment + Net Working Capital) )/ count )
=-190.712/( ( (106.203 + max(-87.113, 0)) + (87.763 + max(42.232, 0)) )/ 2 )
=-190.712/( ( 106.203 + 129.995 )/ 2 )
=-190.712/118.099
=-161.48 %

where Working Capital is:

Working Capital(Q: Jun. 2023 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(214.598 + 160.356 + 147.858) - (193.761 + 0 + 416.164)
=-87.113

Working Capital(Q: Dec. 2023 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(249.687 + 132.763 + 191.238) - (212.913 + 0 + 318.543)
=42.232

When net working capital is negative, 0 is used.

Note: The EBIT data used here is two times the semi-annual (Dec. 2023) EBIT data.

3. Operating Income is also linked to Operating Margin %:

Keep's Operating Margin % for the quarter that ended in Dec. 2023 is calculated as:

Operating Margin %=Operating Income (Q: Dec. 2023 )/Revenue (Q: Dec. 2023 )
=-127.051/1261.322
=-10.07 %

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

4. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Operating Income growth rate using Operating Income per share data.


Be Aware

Compared with a company's EBITDA margin, Operating Margin can be manipulated by adjusting the rate of depreciation, depletion and amortization (DDA).

If a company is facing competition, its Operating Margin may decline. Often the Operating Margin declines well before the company's revenue or even profit decline. Therefore, Operating Margin is a very important indicator of whether the company is facing problems.

For instance, by 2012, Nokia (NOK)'s problems were well known and its stock had lost more than 90% of its market value since 2007. But Nokia's Operating Margin had already been in decline since 2002, although its earnings per share were still rising. Investors who paid attention to Operating Margin would have avoided this huge loss. The same can be said for Research-in-Motion (RIMM).

Therefore, Operating Margin is a very important screening filter for GuruFocus. GuruFocus's Buffett-Munger screener requires that the profit margin is either consistent or expanding. The Model Portfolio of the Buffett-Munger screener has outperformed the market every year since inception in 2009.


Keep Operating Income Related Terms

Thank you for viewing the detailed overview of Keep's Operating Income provided by GuruFocus.com. Please click on the following links to see related term pages.


Keep (HKSE:03650) Business Description

Traded in Other Exchanges
N/A
Address
No. 9 Wangjing Street, Building D, Vanke Time Square, Chaoyang, Beijing, CHN
Keep Inc is a growing and result-oriented platform that provides users with a comprehensive fitness solution to help them achieve their fitness goals. It offers extensive and professional fitness content with AI-assisted personalized curriculums, encompassing interactive live-streaming classes and recorded fitness courses, that dynamically adjust course content and workout intensity based on users' athletic levels, fitness goals, daily workout patterns and diet. Its content is complemented by a variety of smart fitness devices, fitness gear, apparel and food, which enables seamlessly connecting the physical and digital realms to create an immersive, one-stop fitness experience.
Executives
Arrow Factory Limited 2501 Other
Trident Trust Company (hk) Limited 2501 Other
Wang Ning 2501 Other
Persistent Courage Holdings Limited 2501 Other
Softbank Vision Fund Ii-2 L.p. 2201 Interest of corporation controlled by you
Svf Ii Gp (jersey) Limited 2201 Interest of corporation controlled by you
Svf Ii Holdings (de) Llc 2201 Interest of corporation controlled by you
Svf Ii Investment Holdings (subco) Llc 2201 Interest of corporation controlled by you
Svf Ii Investment Holdings Llc 2201 Interest of corporation controlled by you
Softbank Group Corp. 2201 Interest of corporation controlled by you
Softbank Group Overseas Gk 2201 Interest of corporation controlled by you
Svf Ii Calorie Subco (de) Llc 2101 Beneficial owner
Svf Ii Aggregator (jersey) L.p. 2201 Interest of corporation controlled by you
Sb Global Advisers Limited 2201 Interest of corporation controlled by you
Sb Global Advisers Capital Markets Limited 2201 Interest of corporation controlled by you

Keep (HKSE:03650) Headlines

No Headlines