Imagi International Holdings Limited (FRA:BOI7)
Germany · Delayed Price · Currency is EUR 0.0925
+0.0010 (1.09%)
At close: Jan 22, 2026
FRA:BOI7 Income Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Interest and Dividend Income | 18.62 | 30.04 | 47.13 | 43.21 | 77.53 | 52.1 |
Total Interest Expense | 0.42 | 0.43 | 0.5 | 0.36 | 4.33 | 38.03 |
Net Interest Income | 18.2 | 29.61 | 46.63 | 42.85 | 73.2 | 14.07 |
Brokerage Commission | 1.27 | 1.06 | 1.94 | 20.43 | 34.2 | 1.13 |
Asset Management Fee | 1.17 | 2.01 | 3.12 | 2.52 | 6.47 | 5.36 |
Gain on Sale of Investments (Rev) | 0.76 | 5.03 | -3.69 | -7.89 | -81.25 | 102.25 |
Other Revenue | 0.77 | 0.91 | 0.53 | 0.61 | - | 0.03 |
Revenue Before Loan Losses | 22.17 | 38.62 | 48.54 | 58.52 | 32.62 | 122.84 |
Provision for Loan Losses | -7.73 | 12.5 | 4.32 | 11.58 | 0.12 | -1.91 |
| 29.91 | 26.12 | 44.22 | 46.94 | 32.5 | 124.76 | |
Revenue Growth (YoY) | 3.02% | -40.93% | -5.79% | 44.41% | -73.95% | - |
Cost of Services Provided | 38.8 | 41.34 | 39.72 | 37.05 | 42.44 | 45.65 |
Other Operating Expenses | -0.27 | -1.08 | -3.18 | -0.04 | -14.63 | -6.7 |
Total Operating Expenses | 41.61 | 40.26 | 36.54 | 37.01 | 27.81 | 38.95 |
Operating Income | -11.7 | -14.14 | 7.69 | 9.93 | 4.69 | 85.81 |
Currency Exchange Gains | 0.9 | -0.59 | 0.24 | -0.44 | -0.56 | -6.7 |
Other Non-Operating Income (Expenses) | - | - | - | - | -3.1 | - |
EBT Excluding Unusual Items | -10.8 | -14.72 | 7.93 | 11.2 | 1.3 | 79.11 |
Merger & Restructuring Charges | - | - | - | -0.07 | - | - |
Asset Writedown | - | - | - | - | - | -0.86 |
Gain (Loss) on Sale of Investments | 7.68 | -4.11 | -20.86 | -22.7 | -35.37 | 114.39 |
Other Unusual Items | 0.03 | 0.03 | 0.09 | 0.71 | -0.06 | 81.74 |
Pretax Income | -3.14 | -18.84 | -12.85 | -10.85 | -33.93 | 274.38 |
Income Tax Expense | 0.11 | 0.11 | 2.49 | 3.73 | 2.31 | 3 |
Earnings From Continuing Ops. | -3.25 | -18.95 | -15.34 | -14.58 | -36.24 | 271.39 |
Minority Interest in Earnings | 1.42 | 0.29 | 2.49 | 3.61 | 2.54 | -5.52 |
Net Income | -1.83 | -18.67 | -12.85 | -10.97 | -33.7 | 265.87 |
Net Income to Common | -1.83 | -18.67 | -12.85 | -10.97 | -33.7 | 265.87 |
Shares Outstanding (Basic) | 830 | 830 | 830 | 830 | 830 | 776 |
Shares Outstanding (Diluted) | 830 | 830 | 830 | 830 | 830 | 776 |
Shares Change (YoY) | - | - | - | - | 6.90% | 12.21% |
EPS (Basic) | -0.00 | -0.02 | -0.02 | -0.01 | -0.04 | 0.34 |
EPS (Diluted) | -0.00 | -0.02 | -0.02 | -0.01 | -0.04 | 0.34 |
Free Cash Flow | 55.72 | 28.58 | 233.87 | -71.24 | 135.32 | 73.82 |
Free Cash Flow Per Share | 0.07 | 0.03 | 0.28 | -0.09 | 0.16 | 0.10 |
Operating Margin | -39.13% | -54.12% | 17.38% | 21.15% | 14.44% | 68.78% |
Profit Margin | -6.12% | -71.46% | -29.05% | -23.38% | -103.68% | 213.11% |
Free Cash Flow Margin | 186.33% | 109.42% | 528.86% | -151.77% | 416.33% | 59.17% |
Effective Tax Rate | - | - | - | - | - | 1.09% |
Revenue as Reported | 39.05 | 39.05 | 49.03 | 58.87 | 36.95 | 160.87 |
Source: S&P Global Market Intelligence. Capital Markets template. Financial Sources.