Boyaa Interactive International Limited (HKG:0434)
Hong Kong · Delayed Price · Currency is HKD 2.230
+0.090 (4.21%)
Jul 29, 2026, 4:08 PM HKT
HKG:0434 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 | Mar '26 Mar 31, 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 |
| 489.06 | 467.67 | 500.87 | 434.7 | 424.24 | 449.46 | |
Revenue Growth | -0.84% | -6.63% | 15.22% | 2.47% | -5.61% | 7.68% |
Cost of Revenue | 142.38 | 139.27 | 136.76 | 135.84 | 146.31 | 148.77 |
Gross Profit | 346.68 | 328.4 | 364.11 | 298.86 | 277.93 | 300.69 |
Selling, General & Admin | 201.3 | 213.7 | 159.08 | 162.09 | 151.53 | 153.86 |
Other Operating Expenses | 723.88 | 415.84 | -947.52 | -1.31 | 7.17 | -2.11 |
Operating Expenses | 925.17 | 629.54 | -788.44 | 160.78 | 158.7 | 151.75 |
Operating Income | -578.49 | -301.14 | 1,153 | 138.08 | 119.23 | 148.93 |
Interest Expense | -0.69 | -0.72 | -1.18 | -0.76 | -0.74 | -0.29 |
Interest & Investment Income | 13.65 | 14.57 | 48.85 | 64.96 | 43.8 | 24.23 |
Earnings From Equity Investments | -0.03 | -0.06 | 0.36 | -1.76 | -0.71 | -6.79 |
Currency Exchange Gain (Loss) | -4.8 | -4.62 | -2.69 | 0.9 | -7.27 | -1.73 |
Other Non Operating Income (Expenses) | -2.53 | -0.51 | - | - | - | - |
EBT Excluding Unusual Items | -572.88 | -292.48 | 1,198 | 201.41 | 154.31 | 164.35 |
Gain (Loss) on Sale of Investments | -36.74 | -15.17 | -52.54 | -61.53 | -65.52 | -126.07 |
Gain (Loss) on Sale of Assets | 27.4 | 27.4 | -2.35 | -0.03 | 7.52 | -0.3 |
Asset Writedown | - | - | - | - | - | -15.14 |
Other Unusual Items | - | - | 1.01 | - | - | - |
Pretax Income | -582.23 | -280.25 | 1,144 | 139.86 | 96.32 | 22.84 |
Income Tax Expense | -87.12 | -41.62 | 175.12 | 10.76 | 23.74 | 28.2 |
Earnings From Continuing Operations | -495.1 | -238.63 | 968.88 | 129.09 | 72.58 | -5.36 |
Net Income | -495.1 | -238.63 | 968.88 | 129.09 | 72.58 | -5.36 |
Net Income to Common | -495.1 | -238.63 | 968.88 | 129.09 | 72.58 | -5.36 |
Net Income Growth | - | - | 650.53% | 77.87% | - | - |
Shares Outstanding (Basic) | 708 | 691 | 664 | 661 | 657 | 657 |
Shares Outstanding (Diluted) | 708 | 691 | 671 | 673 | 663 | 657 |
Shares Change | 5.39% | 2.99% | -0.24% | 1.43% | 0.92% | -0.54% |
EPS (Basic) | -0.70 | -0.35 | 1.46 | 0.20 | 0.11 | -0.01 |
EPS (Diluted) | -0.70 | -0.35 | 1.44 | 0.19 | 0.11 | -0.01 |
EPS Growth | - | - | 652.28% | 75.37% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 | 57.93 | 62.31 | 159.99 | 92.67 | 141.17 | 148.47 |
Free Cash Flow Per Share | 0.08 | 0.09 | 0.24 | 0.14 | 0.21 | 0.23 |
Dividend Per Share | 0.037 | 0.037 | 0.106 | 0.037 | - | - |
Dividend Growth | -65.60% | -65.60% | 185.74% | - | - | - |
Gross Margin | 70.89% | 70.22% | 72.70% | 68.75% | 65.51% | 66.90% |
Operating Margin | -118.29% | -64.39% | 230.11% | 31.76% | 28.10% | 33.14% |
Profit Margin | -101.23% | -51.02% | 193.44% | 29.70% | 17.11% | -1.19% |
Free Cash Flow Margin | 11.84% | 13.32% | 31.94% | 21.32% | 33.28% | 33.03% |
EBITDA | -572.29 | -295.08 | 1,156 | 145.81 | 131 | 164.98 |
EBITDA Margin | -117.02% | -63.10% | 230.73% | 33.54% | 30.88% | 36.71% |
D&A For EBITDA | 6.2 | 6.05 | 3.09 | 7.74 | 11.77 | 16.05 |
EBIT | -578.49 | -301.14 | 1,153 | 138.08 | 119.23 | 148.93 |
EBIT Margin | -118.29% | -64.39% | 230.11% | 31.76% | 28.10% | 33.14% |
Effective Tax Rate | - | - | 15.31% | 7.70% | 24.64% | 123.47% |