Hony Media Group (HKG:0419)
Hong Kong · Delayed Price · Currency is HKD 0.4900
-0.0050 (-1.01%)
Sep 11, 2026, 4:08 PM HKT
Hony Media Group Income Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 548.81 | 570.07 | 1,018 | 1,344 | 1,581 | 323.81 |
Other Revenue | - | - | - | - | - | 1.91 |
| 548.81 | 570.07 | 1,018 | 1,344 | 1,581 | 325.72 | |
Revenue Growth | -33.99% | -44.03% | -24.22% | -15.01% | 385.50% | 207.10% |
Cost of Revenue | 388.64 | 407.11 | 659.6 | 930.6 | 1,228 | 282.39 |
Gross Profit | 160.17 | 162.96 | 358.86 | 413.43 | 353.05 | 43.33 |
Selling, General & Admin | 192.09 | 208.29 | 423.32 | 495.54 | 608.97 | 186.9 |
Research & Development | 13.06 | 10.37 | 17.32 | 29.49 | 35.75 | 3.15 |
Operating Expenses | 205.47 | 218.99 | 441.45 | 524.48 | 645.59 | 190.24 |
Operating Income | -45.3 | -56.03 | -82.59 | -111.05 | -292.55 | -146.91 |
Interest Expense | -18.06 | -20.67 | -17.61 | -3.61 | -1.5 | -2.28 |
Interest & Investment Income | 1.66 | 1.62 | 0.33 | 0.15 | 1.18 | 3.48 |
Earnings From Equity Investments | -3.2 | -3.31 | -6.8 | -1.56 | -4.82 | -4.93 |
Currency Exchange Gain (Loss) | 5.06 | 2.29 | -1.88 | -1.51 | -8.64 | 2 |
Other Non Operating Income (Expenses) | 3.92 | -1 | 0.11 | 7.54 | -8.66 | 8.27 |
EBT Excluding Unusual Items | -55.94 | -77.1 | -108.44 | -110.03 | -314.98 | -140.37 |
Gain (Loss) on Sale of Investments | 0.96 | 0.32 | -82.82 | -4.85 | -3.44 | 1.92 |
Gain (Loss) on Sale of Assets | 0.97 | 0.97 | 4.49 | -0.67 | - | - |
Asset Writedown | -2.97 | -0.47 | 7.37 | - | - | -3.39 |
Other Unusual Items | 11.11 | - | 1.82 | -4.09 | 0.29 | - |
Pretax Income | -45.87 | -76.28 | -177.58 | -119.64 | -318.13 | -141.85 |
Income Tax Expense | - | - | -0.39 | -0.07 | -0.43 | -0.42 |
Earnings From Continuing Operations | -45.87 | -76.28 | -177.19 | -119.57 | -317.7 | -141.43 |
Earnings From Discontinued Operations | 6.62 | - | - | -5.79 | 1.1 | - |
Net Income to Company | -39.25 | -76.28 | -177.19 | -125.35 | -316.6 | -141.43 |
Minority Interest in Earnings | 2.29 | 9.57 | 13.7 | 28.27 | 46.62 | 31.03 |
Net Income | -36.96 | -66.72 | -163.49 | -97.09 | -269.98 | -110.4 |
Net Income to Common | -36.96 | -66.72 | -163.49 | -97.09 | -269.98 | -110.4 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 1,440 | 1,372 | 1,359 | 1,359 | 1,354 | 1,350 |
Shares Outstanding (Diluted) | 1,440 | 1,372 | 1,359 | 1,359 | 1,354 | 1,350 |
Shares Change | 6.02% | 0.99% | - | 0.31% | 0.34% | - |
EPS (Basic) | -0.03 | -0.05 | -0.12 | -0.07 | -0.20 | -0.08 |
EPS (Diluted) | -0.03 | -0.05 | -0.12 | -0.07 | -0.20 | -0.08 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -49.92 | -53.33 | -74.72 | -73.25 | -102.37 | 102.3 |
Free Cash Flow Per Share | -0.04 | -0.04 | -0.06 | -0.05 | -0.08 | 0.08 |
Gross Margin | 29.18% | 28.59% | 35.23% | 30.76% | 22.32% | 13.30% |
Operating Margin | -8.25% | -9.83% | -8.11% | -8.26% | -18.50% | -45.10% |
Profit Margin | -6.73% | -11.70% | -16.05% | -7.22% | -17.07% | -33.89% |
Free Cash Flow Margin | -9.10% | -9.35% | -7.34% | -5.45% | -6.47% | 31.41% |
EBITDA | -44.04 | -53.77 | -79.77 | -105.25 | -286.95 | -145.96 |
EBITDA Margin | -8.03% | -9.43% | -7.83% | -7.83% | -18.14% | -44.81% |
D&A For EBITDA | 1.26 | 2.27 | 2.83 | 5.81 | 5.6 | 0.95 |
EBIT | -45.3 | -56.03 | -82.59 | -111.05 | -292.55 | -146.91 |
EBIT Margin | -8.25% | -9.83% | -8.11% | -8.26% | -18.50% | -45.10% |
Revenue as Reported | - | - | - | - | - | 327.71 |
Advertising Expenses | - | 135.13 | 319.86 | - | - | - |