BOE Varitronix Limited (HKG:0710)
Hong Kong · Delayed Price · Currency is HKD 3.830
-0.120 (-3.04%)
Sep 11, 2026, 4:08 PM HKT
BOE Varitronix 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 |
| 14,350 | 13,957 | 13,449 | 10,760 | 10,722 | 7,738 | |
Revenue Growth | 2.78% | 3.78% | 24.98% | 0.36% | 38.57% | 70.93% |
Cost of Revenue | 11,826 | 11,509 | 11,218 | 8,795 | 8,937 | 6,359 |
Gross Profit | 2,524 | 2,448 | 2,230 | 1,966 | 1,785 | 1,379 |
Selling, General & Admin | 1,322 | 1,355 | 1,128 | 954.97 | 683.78 | 593.82 |
Other Operating Expenses | 621.37 | 582.88 | 570.6 | 328.45 | 345.46 | 311.15 |
Operating Expenses | 2,209 | 2,205 | 1,942 | 1,486 | 1,195 | 1,065 |
Operating Income | 315.29 | 242.8 | 288 | 479.97 | 590.33 | 314.12 |
Interest Expense | -9.38 | -10.38 | -15.36 | -25.22 | -12.36 | -0.92 |
Interest & Investment Income | 97.14 | 106.6 | 115.44 | 93.28 | 52.85 | 25.4 |
Earnings From Equity Investments | - | - | - | -4.47 | -0.46 | -0.49 |
Currency Exchange Gain (Loss) | -27.09 | -11.37 | -1.63 | -4.52 | 16.84 | 10.16 |
Other Non Operating Income (Expenses) | - | - | - | - | 10.2 | 6.04 |
EBT Excluding Unusual Items | 375.96 | 327.65 | 386.45 | 539.04 | 657.4 | 354.31 |
Gain (Loss) on Sale of Investments | -1.99 | 66.07 | 35.11 | -0.72 | -0.74 | -6.54 |
Gain (Loss) on Sale of Assets | 0.24 | 1.65 | 0.54 | 1.71 | 0.98 | 0.91 |
Pretax Income | 374.21 | 395.37 | 422.09 | 540.03 | 657.65 | 348.68 |
Income Tax Expense | 57.13 | 53.73 | 20.51 | 58.95 | 98.08 | 38.96 |
Earnings From Continuing Operations | 317.09 | 341.64 | 401.59 | 481.08 | 559.57 | 309.72 |
Minority Interest in Earnings | -19.46 | 3.73 | -10.3 | -5.82 | 22.88 | 18.08 |
Net Income | 297.63 | 345.37 | 391.28 | 475.26 | 582.45 | 327.8 |
Net Income to Common | 297.63 | 345.37 | 391.28 | 475.26 | 582.45 | 327.8 |
Net Income Growth | -25.53% | -11.73% | -17.67% | -18.40% | 77.69% | 377.57% |
Shares Outstanding (Basic) | 785 | 788 | 789 | 786 | 743 | 727 |
Shares Outstanding (Diluted) | 787 | 790 | 791 | 789 | 749 | 732 |
Shares Change | -0.48% | -0.08% | 0.20% | 5.38% | 2.21% | -0.46% |
EPS (Basic) | 0.38 | 0.44 | 0.50 | 0.60 | 0.78 | 0.45 |
EPS (Diluted) | 0.38 | 0.44 | 0.49 | 0.60 | 0.78 | 0.45 |
EPS Growth | -25.17% | -11.72% | -17.77% | -22.62% | 73.66% | 381.73% |
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 | - | 343.93 | 888.97 | 684.02 | -402.27 | 418 |
Free Cash Flow Per Share | - | 0.43 | 1.13 | 0.87 | -0.54 | 0.57 |
Dividend Per Share | 0.153 | 0.153 | 0.170 | 0.190 | 0.230 | 0.150 |
Dividend Growth | -10.00% | -10.00% | -10.53% | -17.39% | 53.33% | 200.00% |
Gross Margin | 17.59% | 17.54% | 16.59% | 18.27% | 16.65% | 17.82% |
Operating Margin | 2.20% | 1.74% | 2.14% | 4.46% | 5.51% | 4.06% |
Profit Margin | 2.07% | 2.47% | 2.91% | 4.42% | 5.43% | 4.24% |
Free Cash Flow Margin | - | 2.46% | 6.61% | 6.36% | -3.75% | 5.40% |
EBITDA | 520.65 | 471.16 | 494.66 | 653.14 | 735.38 | 455.75 |
EBITDA Margin | 3.63% | 3.38% | 3.68% | 6.07% | 6.86% | 5.89% |
D&A For EBITDA | 205.36 | 228.36 | 206.66 | 173.17 | 145.05 | 141.63 |
EBIT | 315.29 | 242.8 | 288 | 479.97 | 590.33 | 314.12 |
EBIT Margin | 2.20% | 1.74% | 2.14% | 4.46% | 5.51% | 4.06% |
Effective Tax Rate | 15.27% | 13.59% | 4.86% | 10.92% | 14.91% | 11.17% |