SiS International Holdings Limited (HKG:0529)
Hong Kong · Delayed Price · Currency is HKD 1.765
-0.005 (-0.28%)
At close: Oct 6, 2026
HKG:0529 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 |
| 10,013 | 9,628 | 9,007 | 9,068 | 9,228 | 10,999 | |
Revenue Growth | 6.08% | 6.90% | -0.68% | -1.73% | -16.11% | 45.18% |
Cost of Revenue | 9,154 | 8,792 | 8,260 | 8,399 | 8,609 | 10,316 |
Gross Profit | 859.12 | 835.4 | 746.92 | 668.59 | 618.42 | 682.81 |
Selling, General & Admin | 537.81 | 511.38 | 496.97 | 422.84 | 344.44 | 378.44 |
Operating Expenses | 531.52 | 508.31 | 465.85 | 434.58 | 367.84 | 398.32 |
Operating Income | 327.6 | 327.09 | 281.06 | 234.01 | 250.58 | 284.49 |
Interest Expense | -65.86 | -70.71 | -75.44 | -78.97 | -56.96 | -52.28 |
Interest & Investment Income | 33.88 | 33.88 | 37.7 | 29.01 | 9.34 | 5.21 |
Earnings From Equity Investments | 10.21 | 10.69 | 10.61 | 9.7 | 5.72 | 7.75 |
Currency Exchange Gain (Loss) | -19.77 | -13.86 | -16.33 | -16.14 | -14.61 | 3.95 |
Other Non Operating Income (Expenses) | 50.93 | 39.89 | 8.55 | 22.78 | 5.35 | 22.78 |
EBT Excluding Unusual Items | 336.99 | 326.98 | 246.16 | 200.39 | 199.42 | 271.9 |
Gain (Loss) on Sale of Investments | -69.41 | 4.02 | 94.65 | 126.52 | -46.45 | 11.49 |
Gain (Loss) on Sale of Assets | -0.35 | 0.31 | 0.4 | 0.05 | 0.03 | 0.08 |
Asset Writedown | -32.63 | -85.84 | -64.11 | -87.68 | 21.23 | -21.64 |
Other Unusual Items | - | - | - | 0.04 | 4.65 | 12.48 |
Pretax Income | 234.61 | 245.47 | 277.1 | 239.32 | 178.88 | 274.31 |
Income Tax Expense | 84.33 | 82.54 | 63.74 | 78.91 | 68.03 | 62.98 |
Earnings From Continuing Operations | 150.28 | 162.93 | 213.36 | 160.41 | 110.86 | 211.32 |
Minority Interest in Earnings | -124.33 | -102.43 | -77.16 | -71.69 | -66.4 | -96.22 |
Net Income | 25.94 | 60.5 | 136.21 | 88.72 | 44.46 | 115.11 |
Net Income to Common | 25.94 | 60.5 | 136.21 | 88.72 | 44.46 | 115.11 |
Net Income Growth | -86.64% | -55.58% | 53.52% | 99.55% | -61.38% | - |
Shares Outstanding (Basic) | 278 | 278 | 278 | 278 | 278 | 278 |
Shares Outstanding (Diluted) | 278 | 278 | 278 | 278 | 278 | 278 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 0.09 | 0.22 | 0.49 | 0.32 | 0.16 | 0.41 |
EPS (Diluted) | 0.09 | 0.22 | 0.49 | 0.32 | 0.16 | 0.41 |
EPS Growth | -86.64% | -55.58% | 53.61% | 99.44% | -61.37% | - |
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 | -91.33 | 508.65 | 340.9 | 435.94 | 289.95 | -534.52 |
Free Cash Flow Per Share | -0.33 | 1.83 | 1.23 | 1.57 | 1.04 | -1.92 |
Dividend Per Share | 0.025 | 0.025 | 0.020 | 0.020 | 0.020 | 0.020 |
Dividend Growth | 25.00% | 25.00% | 0% | 0% | 0% | - |
Gross Margin | 8.58% | 8.68% | 8.29% | 7.37% | 6.70% | 6.21% |
Operating Margin | 3.27% | 3.40% | 3.12% | 2.58% | 2.72% | 2.59% |
Profit Margin | 0.26% | 0.63% | 1.51% | 0.98% | 0.48% | 1.05% |
Free Cash Flow Margin | -0.91% | 5.28% | 3.79% | 4.81% | 3.14% | -4.86% |
EBITDA | 366.79 | 364.15 | 315.17 | 269.17 | 281.4 | 316.83 |
EBITDA Margin | 3.66% | 3.78% | 3.50% | 2.97% | 3.05% | 2.88% |
D&A For EBITDA | 39.19 | 37.06 | 34.11 | 35.16 | 30.82 | 32.34 |
EBIT | 327.6 | 327.09 | 281.06 | 234.01 | 250.58 | 284.49 |
EBIT Margin | 3.27% | 3.40% | 3.12% | 2.58% | 2.72% | 2.59% |
Effective Tax Rate | 35.95% | 33.63% | 23.00% | 32.97% | 38.03% | 22.96% |