Imagi International Holdings Limited (HKG:0585)
Hong Kong · Delayed Price · Currency is HKD 4.475
+0.175 (4.07%)
Oct 7, 2026, 3:59 PM HKT
HKG:0585 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 |
Interest and Dividend Income | 18.17 | 17.21 | 30.04 | 47.13 | 43.21 | 77.53 |
Total Interest Expense | 0.28 | 0.35 | 0.43 | 0.5 | 0.36 | 4.33 |
Net Interest Income | 17.89 | 16.87 | 29.61 | 46.63 | 42.85 | 73.2 |
Brokerage Commission | 8.63 | 3.53 | 1.06 | 1.94 | 20.43 | 34.2 |
Asset Management Fee | 1.33 | 0.57 | 2.01 | 3.12 | 2.52 | 6.47 |
Gain on Sale of Investments (Rev) | 13.02 | 0.45 | 5.03 | -3.69 | -7.89 | -81.25 |
Other Revenue | 0.99 | 0.7 | 0.91 | 0.53 | 0.61 | - |
Revenue Before Loan Losses | 41.86 | 22.11 | 38.62 | 48.54 | 58.52 | 32.62 |
Provision for Loan Losses | -12.45 | -13.66 | 12.5 | 4.32 | 11.58 | 0.12 |
| 54.31 | 35.77 | 26.12 | 44.22 | 46.94 | 32.5 | |
Revenue Growth | 81.60% | 36.93% | -40.93% | -5.79% | 44.41% | -73.95% |
Cost of Services Provided | 35.79 | 35.07 | 41.34 | 39.72 | 37.05 | 42.44 |
Other Operating Expenses | -1.45 | -0.83 | -1.08 | -3.18 | -0.04 | -14.63 |
Total Operating Expenses | 52.12 | 48.94 | 40.26 | 36.54 | 37.01 | 27.81 |
Operating Income | 2.19 | -13.17 | -14.14 | 7.69 | 9.93 | 4.69 |
Currency Exchange Gains | -0.31 | 1.13 | -0.59 | 0.24 | -0.44 | -0.56 |
Other Non-Operating Income (Expenses) | - | - | - | - | - | -3.1 |
EBT Excluding Unusual Items | 1.88 | -12.03 | -14.72 | 7.93 | 11.2 | 1.3 |
Merger & Restructuring Charges | - | - | - | - | -0.07 | - |
Asset Writedown | -0.5 | -0.5 | - | - | - | - |
Gain (Loss) on Sale of Investments | 3.88 | 5.4 | -4.11 | -20.86 | -22.7 | -35.37 |
Other Unusual Items | - | - | 0.03 | 0.09 | 0.71 | -0.06 |
Pretax Income | 5.26 | -7.14 | -18.84 | -12.85 | -10.85 | -33.93 |
Income Tax Expense | 1.16 | 1.16 | 0.11 | 2.49 | 3.73 | 2.31 |
Earnings From Continuing Ops. | 4.1 | -8.3 | -18.95 | -15.34 | -14.58 | -36.24 |
Minority Interest in Earnings | -0.32 | 3.73 | 0.29 | 2.49 | 3.61 | 2.54 |
Net Income | 3.78 | -4.57 | -18.67 | -12.85 | -10.97 | -33.7 |
Net Income to Common | 3.78 | -4.57 | -18.67 | -12.85 | -10.97 | -33.7 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 830 | 830 | 830 | 830 | 830 | 830 |
Shares Outstanding (Diluted) | 830 | 830 | 830 | 830 | 830 | 830 |
Shares Change | - | - | - | - | - | 6.90% |
EPS (Basic) | 0.00 | -0.01 | -0.02 | -0.02 | -0.01 | -0.04 |
EPS (Diluted) | 0.00 | -0.01 | -0.02 | -0.02 | -0.01 | -0.04 |
EPS Growth | - | - | - | - | - | - |
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 | 155.83 | 28.68 | 28.58 | 233.87 | -71.24 | 135.32 |
Free Cash Flow Per Share | 0.19 | 0.04 | 0.03 | 0.28 | -0.09 | 0.16 |
Operating Margin | 4.03% | -36.81% | -54.12% | 17.38% | 21.15% | 14.44% |
Profit Margin | 6.96% | -12.77% | -71.46% | -29.05% | -23.38% | -103.68% |
Free Cash Flow Margin | 286.93% | 80.18% | 109.42% | 528.86% | -151.77% | 416.33% |
Effective Tax Rate | 22.06% | - | - | - | - | - |
Revenue as Reported | 42.14 | 22.46 | 39.05 | 49.03 | 58.87 | 36.95 |