Bradaverse Education (Int'l) Investments Group Limited (HKG:1082)
Hong Kong · Delayed Price · Currency is HKD 1.440
-0.060 (-4.00%)
Mar 25, 2026, 2:47 PM HKT
HKG:1082 Income Statement
Financials in millions HKD. Fiscal year is July - June.
Millions HKD. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 |
Operating Revenue | 37.34 | 65.52 | 119.88 | 115.94 | 86.8 | 38.38 |
Other Revenue | 5.78 | 5.99 | 6.41 | 3.7 | 8.99 | 5.66 |
| 43.12 | 71.51 | 126.29 | 119.63 | 95.8 | 44.03 | |
Revenue Growth (YoY) | -60.52% | -43.38% | 5.57% | 24.88% | 117.55% | -35.59% |
Cost of Revenue | 36 | 63.87 | 111.87 | 106.13 | 83.26 | 40.88 |
Gross Profit | 7.12 | 7.63 | 14.43 | 13.5 | 12.54 | 3.15 |
Selling, General & Admin | 1.72 | 3.13 | 4.04 | 5.07 | 1.92 | 1.82 |
Other Operating Expenses | 30.5 | 37.58 | 4.14 | 6.8 | 13.42 | 9.36 |
Operating Expenses | 38.06 | 46.66 | 14.87 | 18.72 | 22.2 | 19.61 |
Operating Income | -30.94 | -39.03 | -0.45 | -5.22 | -9.66 | -16.46 |
Interest Expense | -2.79 | -2.81 | -2.78 | -2.1 | -0.95 | -1.18 |
Earnings From Equity Investments | -1.88 | -0.54 | 0 | -0.84 | -1.09 | -1.09 |
Other Non Operating Income (Expenses) | - | - | - | -4 | - | 0.12 |
EBT Excluding Unusual Items | -35.61 | -42.38 | -3.23 | -12.17 | -11.7 | -18.6 |
Impairment of Goodwill | -13.15 | -13.15 | - | - | - | -3.15 |
Gain (Loss) on Sale of Investments | -3.21 | -6.62 | -17.41 | -13.98 | -6.18 | 20.31 |
Gain (Loss) on Sale of Assets | 0 | 0 | -0.38 | -0 | 0.67 | - |
Asset Writedown | -0.21 | -0.03 | -0.01 | -0.43 | -0.31 | -0.62 |
Legal Settlements | - | - | - | - | 2.08 | - |
Other Unusual Items | 0.02 | 0.01 | 0.04 | -0.62 | -17.2 | 5.88 |
Pretax Income | -52.15 | -62.16 | -20.97 | -27.21 | -32.65 | 3.83 |
Income Tax Expense | -0.18 | - | 1.53 | 1.45 | - | 0.07 |
Earnings From Continuing Operations | -51.97 | -62.16 | -22.5 | -28.65 | -32.65 | 3.76 |
Minority Interest in Earnings | 8.35 | 10.52 | -5.05 | 0.11 | -0.25 | -0.14 |
Net Income | -43.63 | -51.65 | -27.56 | -28.54 | -32.89 | 3.62 |
Net Income to Common | -43.63 | -51.65 | -27.56 | -28.54 | -32.89 | 3.62 |
Shares Outstanding (Basic) | 608 | 608 | 604 | 596 | 596 | 579 |
Shares Outstanding (Diluted) | 608 | 608 | 604 | 596 | 596 | 579 |
Shares Change (YoY) | 0.26% | 0.74% | 1.20% | - | 3.09% | 5.66% |
EPS (Basic) | -0.07 | -0.08 | -0.05 | -0.05 | -0.06 | 0.01 |
EPS (Diluted) | -0.07 | -0.08 | -0.05 | -0.05 | -0.06 | 0.01 |
Free Cash Flow | - | -1.64 | -14.14 | -13.87 | -17.67 | -1.13 |
Free Cash Flow Per Share | - | -0.00 | -0.02 | -0.02 | -0.03 | -0.00 |
Gross Margin | 16.51% | 10.68% | 11.42% | 11.29% | 13.09% | 7.16% |
Operating Margin | -71.77% | -54.58% | -0.35% | -4.36% | -10.08% | -37.37% |
Profit Margin | -101.18% | -72.23% | -21.82% | -23.86% | -34.34% | 8.21% |
Free Cash Flow Margin | - | -2.29% | -11.20% | -11.59% | -18.45% | -2.56% |
EBITDA | -32.55 | -38.02 | 0.6 | -4.32 | -8.26 | -13.75 |
EBITDA Margin | -75.49% | -53.17% | 0.47% | -3.61% | -8.62% | -31.21% |
D&A For EBITDA | -1.61 | 1.01 | 1.04 | 0.9 | 1.4 | 2.71 |
EBIT | -30.94 | -39.03 | -0.45 | -5.22 | -9.66 | -16.46 |
EBIT Margin | -71.77% | -54.58% | -0.35% | -4.36% | -10.08% | -37.37% |
Effective Tax Rate | - | - | - | - | - | 1.70% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.