CWT International Limited (HKG:0521)
Hong Kong · Delayed Price · Currency is HKD 0.1900
-0.0020 (-1.04%)
Sep 15, 2026, 10:23 AM HKT
CWT International 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 |
| 47,810 | 46,622 | 39,364 | 37,226 | 38,689 | 55,449 | |
Revenue Growth | 18.41% | 18.44% | 5.74% | -3.78% | -30.23% | 24.12% |
Cost of Revenue | 45,709 | 44,659 | 37,433 | 35,580 | 36,970 | 53,539 |
Gross Profit | 2,101 | 1,963 | 1,931 | 1,646 | 1,719 | 1,910 |
Selling, General & Admin | 1,171 | 1,076 | 1,046 | 1,260 | 1,189 | 1,186 |
Operating Expenses | 1,171 | 1,076 | 1,046 | 1,260 | 1,189 | 1,186 |
Operating Income | 930.43 | 886.69 | 885.28 | 386.09 | 529.09 | 723.85 |
Interest Expense | -541.53 | -506.35 | -465.59 | -471.25 | -315.76 | -243.14 |
Interest & Investment Income | 69.4 | 69.4 | 78.48 | 462.76 | 135.15 | 31.84 |
Earnings From Equity Investments | 1.77 | 17.57 | 25.81 | 44.24 | 67.4 | 69.5 |
Currency Exchange Gain (Loss) | -24.61 | 2.07 | -16.38 | 10.93 | 28.44 | -13.47 |
Other Non Operating Income (Expenses) | 9.23 | 11.88 | -40.78 | -76.11 | 38.7 | -14.34 |
EBT Excluding Unusual Items | 444.69 | 481.26 | 466.82 | 356.65 | 483.03 | 554.23 |
Gain (Loss) on Sale of Investments | 1.54 | -0.02 | 0.32 | -165 | -0.36 | 0.2 |
Gain (Loss) on Sale of Assets | -5.6 | -4.46 | 23.32 | -12.29 | 2.97 | 0.63 |
Asset Writedown | - | - | - | - | -8.42 | -26.61 |
Legal Settlements | - | - | - | - | - | -100.9 |
Other Unusual Items | - | - | - | - | 12.76 | 37.98 |
Pretax Income | 440.62 | 476.78 | 490.46 | 179.37 | 489.98 | 465.51 |
Income Tax Expense | 112.47 | 70.79 | 142.16 | 121.64 | 118.28 | 176.15 |
Earnings From Continuing Operations | 328.15 | 405.99 | 348.31 | 57.72 | 371.7 | 289.36 |
Earnings From Discontinued Operations | - | - | - | 21.36 | -116.82 | - |
Net Income to Company | 328.15 | 405.99 | 348.31 | 79.08 | 254.88 | 289.36 |
Minority Interest in Earnings | -30.37 | -34.65 | -43.92 | -39.99 | -101.67 | -80.45 |
Net Income | 297.78 | 371.35 | 304.39 | 39.09 | 153.21 | 208.91 |
Net Income to Common | 297.78 | 371.35 | 304.39 | 39.09 | 153.21 | 208.91 |
Net Income Growth | -36.08% | 22.00% | 678.62% | -74.48% | -26.66% | 403.81% |
Shares Outstanding (Basic) | 11,400 | 11,400 | 11,400 | 11,400 | 11,400 | 11,400 |
Shares Outstanding (Diluted) | 11,400 | 11,400 | 11,400 | 11,400 | 11,400 | 11,400 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 0.03 | 0.03 | 0.03 | 0.00 | 0.01 | 0.02 |
EPS (Diluted) | 0.03 | 0.03 | 0.03 | 0.00 | 0.01 | 0.02 |
EPS Growth | -36.08% | 22.00% | 685.29% | -74.63% | -26.78% | 408.33% |
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 | - | -2,657 | 341.99 | 424.5 | 1,596 | -118.08 |
Free Cash Flow Per Share | - | -0.23 | 0.03 | 0.04 | 0.14 | -0.01 |
Gross Margin | 4.39% | 4.21% | 4.91% | 4.42% | 4.44% | 3.45% |
Operating Margin | 1.95% | 1.90% | 2.25% | 1.04% | 1.37% | 1.31% |
Profit Margin | 0.62% | 0.80% | 0.77% | 0.10% | 0.40% | 0.38% |
Free Cash Flow Margin | - | -5.70% | 0.87% | 1.14% | 4.13% | -0.21% |
EBITDA | 1,185 | 1,140 | 1,127 | 623.57 | 764.71 | 959.98 |
EBITDA Margin | 2.48% | 2.45% | 2.86% | 1.68% | 1.98% | 1.73% |
D&A For EBITDA | 254.42 | 253.59 | 242.08 | 237.48 | 235.63 | 236.13 |
EBIT | 930.43 | 886.69 | 885.28 | 386.09 | 529.09 | 723.85 |
EBIT Margin | 1.95% | 1.90% | 2.25% | 1.04% | 1.37% | 1.31% |
Effective Tax Rate | 25.52% | 14.85% | 28.98% | 67.82% | 24.14% | 37.84% |