Boyaa Interactive International Limited (HKG:0434)
Hong Kong flag Hong Kong · Delayed Price · Currency is HKD
5.33
-0.09 (-1.66%)
Jun 6, 2025, 4:08 PM HKT

HKG:0434 Income Statement

Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Revenue
482.18486.2434.7424.24449.46417.41
Upgrade
Revenue Growth (YoY)
8.59%11.85%2.47%-5.61%7.68%15.23%
Upgrade
Cost of Revenue
133.57132.75135.84146.31148.77129.74
Upgrade
Gross Profit
348.61353.45298.86277.93300.69287.67
Upgrade
Selling, General & Admin
167.36154.44162.09151.53153.86173.27
Upgrade
Other Operating Expenses
-216.89-919.79-1.317.17-2.11-3.95
Upgrade
Operating Expenses
-49.54-765.35160.78158.7151.75169.33
Upgrade
Operating Income
398.141,119138.08119.23148.93118.34
Upgrade
Interest Expense
-1.11-1.15-0.76-0.74-0.29-0.63
Upgrade
Interest & Investment Income
30.5447.4264.9643.824.2325.12
Upgrade
Earnings From Equity Investments
0.440.34-1.76-0.71-6.79-3.4
Upgrade
Currency Exchange Gain (Loss)
1.91-2.630.9-7.27-1.730.2
Upgrade
Other Non Operating Income (Expenses)
------0.26
Upgrade
EBT Excluding Unusual Items
429.931,163201.41154.31164.35139.37
Upgrade
Gain (Loss) on Sale of Investments
-39.59-51-61.53-65.52-126.07-167.12
Upgrade
Gain (Loss) on Sale of Assets
-2.3-2.28-0.037.52-0.31.51
Upgrade
Asset Writedown
-----15.14-
Upgrade
Other Unusual Items
0.980.98----
Upgrade
Pretax Income
389.021,110139.8696.3222.84-26.23
Upgrade
Income Tax Expense
52.61169.9910.7623.7428.227.33
Upgrade
Earnings From Continuing Operations
336.41940.49129.0972.58-5.36-53.56
Upgrade
Net Income
336.41940.49129.0972.58-5.36-53.56
Upgrade
Net Income to Common
336.41940.49129.0972.58-5.36-53.56
Upgrade
Net Income Growth
-30.43%628.54%77.87%---
Upgrade
Shares Outstanding (Basic)
667664661657657661
Upgrade
Shares Outstanding (Diluted)
671671673663657661
Upgrade
Shares Change (YoY)
-0.27%-0.24%1.43%0.92%-0.54%-1.08%
Upgrade
EPS (Basic)
0.501.420.200.11-0.01-0.08
Upgrade
EPS (Diluted)
0.501.400.190.11-0.01-0.08
Upgrade
EPS Growth
-30.25%630.24%75.37%---
Upgrade
Free Cash Flow
138.32163.6792.67141.17148.47135.4
Upgrade
Free Cash Flow Per Share
0.210.240.140.210.230.20
Upgrade
Dividend Per Share
0.1070.1060.037---
Upgrade
Dividend Growth
192.62%185.74%----
Upgrade
Gross Margin
72.30%72.70%68.75%65.51%66.90%68.92%
Upgrade
Operating Margin
82.57%230.11%31.76%28.10%33.14%28.35%
Upgrade
Profit Margin
69.77%193.44%29.70%17.11%-1.19%-12.83%
Upgrade
Free Cash Flow Margin
28.69%33.66%21.32%33.28%33.03%32.44%
Upgrade
EBITDA
400.611,121145.81131164.98131.81
Upgrade
EBITDA Margin
83.08%230.57%33.54%30.88%36.71%31.58%
Upgrade
D&A For EBITDA
2.462.227.7411.7716.0513.46
Upgrade
EBIT
398.141,119138.08119.23148.93118.34
Upgrade
EBIT Margin
82.57%230.11%31.76%28.10%33.14%28.35%
Upgrade
Effective Tax Rate
13.52%15.31%7.70%24.64%123.47%-
Upgrade
Updated Mar 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.