Dynasty Digital Holdings Limited (HKG:0451)

Hong Kong · Delayed Price · Currency is HKD

0.6450

+0.0150 (2.38%)

Aug 3, 2026, 3:58 PM HKT

Dynasty Digital Holdings Financials Overview

Financials in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Revenue & Profits

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	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
Revenue	1,063	1,063	1,108	831.52	929.06	2,845
Revenue Growth	-16.03%	-4.08%	33.22%	-10.50%	-67.34%	-43.37%
Net Income	-1,340	-1,340	-424.04	-1,166	-1,493	-790.27
Earnings Per Share	-0.88	-0.88	-0.32	-1.00	-1.36	-0.76
EPS Growth	-	-	-	-	-	-

Revenue by Segment

Fiscal Year	TTM	FY 2025	FY 2024
Period Ending	Dec '25 Dec 31, 2025	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
Solar Power Plants Operation and Management Service	337.36	337.36	287.73
LNG Business	672.77	672.77	729.97
Sales of Electricity	52.44	52.44	90.06
Total	1,063	1,063	1,108

Cash & Debt

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	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
Cash & Investments	278.83	278.83	284.87	555.4	797.13	586.05
Total Debt	944.48	944.48	451.64	551.8	4,517	6,613
Net Cash (Debt)	-665.65	-665.65	-166.78	3.59	-3,720	-6,026
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-0.44	-0.44	-0.13	0.00	-3.38	-5.81

Cash Flow & CapEx

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	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 Cash Flow	78.29	78.29	-400.12	393.28	1,258	602.58
Capital Expenditures	-7.32	-7.32	-25.31	-516.04	-696.73	-2,960
Free Cash Flow	70.97	70.97	-425.43	-122.76	561.59	-2,358
Free Cash Flow Growth	41.70%	-	-	-	-	-

Margins

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	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
Pretax Margin	-107.61%	-107.61%	-19.73%	-114.11%	-136.64%	-18.09%
Profit Margin	-126.11%	-126.11%	-38.28%	-140.18%	-160.65%	-27.78%
FCF Margin	6.68%	6.68%	-38.40%	-14.76%	60.45%	-82.87%

Valuation

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug '26 Aug 4, 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
Forward PE	-	143.05	143.05	143.05	143.05	11.93
P/FCF Ratio	14.48	15.94	-	-	2.35	-
PS Ratio	0.97	1.07	0.58	0.47	1.42	1.44