Wai Chi Holdings Company Limited (HKG:1305)
Hong Kong · Delayed Price · Currency is HKD 0.8800
+0.0300 (3.53%)
Sep 10, 2026, 6:10 PM HKT
Wai Chi Holdings Company 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 |
| 2,732 | 2,530 | 2,372 | 1,986 | 2,216 | 1,923 | |
Revenue Growth | 17.09% | 6.65% | 19.46% | -10.40% | 15.28% | 37.73% |
Cost of Revenue | 2,326 | 2,131 | 2,043 | 1,733 | 1,947 | 1,638 |
Gross Profit | 406.61 | 398.79 | 328.91 | 252.63 | 269.21 | 285.08 |
Selling, General & Admin | 168.34 | 178.01 | 149.02 | 152.35 | 144.46 | 135.19 |
Research & Development | 154.64 | 126.6 | 85.55 | 77.17 | 86.04 | 65.1 |
Operating Expenses | 322.98 | 304.61 | 234.57 | 229.53 | 230.5 | 200.29 |
Operating Income | 83.62 | 94.18 | 94.34 | 23.1 | 38.71 | 84.79 |
Interest Expense | -31.07 | -42.3 | -52.04 | -37.85 | -40.19 | -44.98 |
Interest & Investment Income | 42.9 | 47.78 | 43.97 | 29.16 | 34.82 | 9.3 |
Currency Exchange Gain (Loss) | -3.03 | -2.46 | -1.67 | 4.3 | 8.92 | - |
Other Non Operating Income (Expenses) | -37.44 | -41.76 | 2.5 | 22.41 | 20.83 | 3.43 |
EBT Excluding Unusual Items | 54.98 | 55.44 | 87.1 | 41.12 | 63.08 | 52.54 |
Gain (Loss) on Sale of Investments | 0.23 | 0.23 | 0.17 | 0.18 | 0.16 | -0.73 |
Gain (Loss) on Sale of Assets | 0.09 | 0.09 | -4.77 | -0.2 | - | 0.06 |
Asset Writedown | -2.7 | -2.7 | -27.97 | -2.2 | -4.22 | - |
Other Unusual Items | - | - | - | - | 0.16 | - |
Pretax Income | 52.6 | 53.06 | 54.53 | 38.9 | 59.17 | 51.87 |
Income Tax Expense | 2.43 | 3.46 | 7.58 | 2.16 | 0.38 | -0.07 |
Earnings From Continuing Operations | 50.17 | 49.6 | 46.96 | 36.73 | 58.8 | 51.94 |
Minority Interest in Earnings | -0.24 | 0.69 | -0.28 | -0.31 | 1.12 | -0.47 |
Net Income | 49.93 | 50.29 | 46.68 | 36.42 | 59.91 | 51.47 |
Net Income to Common | 49.93 | 50.29 | 46.68 | 36.42 | 59.91 | 51.47 |
Net Income Growth | -2.52% | 7.74% | 28.18% | -39.22% | 16.40% | 66.25% |
Shares Outstanding (Basic) | 220 | 220 | 220 | 217 | 217 | 217 |
Shares Outstanding (Diluted) | 220 | 220 | 220 | 220 | 217 | 217 |
Shares Change | 0.03% | - | 0.02% | 1.31% | - | - |
EPS (Basic) | 0.23 | 0.23 | 0.21 | 0.17 | 0.28 | 0.24 |
EPS (Diluted) | 0.23 | 0.23 | 0.21 | 0.17 | 0.28 | 0.24 |
EPS Growth | -2.36% | 7.96% | 27.71% | -39.86% | 16.27% | 66.25% |
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 | - | 176.84 | 96.56 | -242.39 | 269.12 | 230.06 |
Free Cash Flow Per Share | - | 0.81 | 0.44 | -1.10 | 1.24 | 1.06 |
Gross Margin | 14.88% | 15.76% | 13.86% | 12.72% | 12.15% | 14.83% |
Operating Margin | 3.06% | 3.72% | 3.98% | 1.16% | 1.75% | 4.41% |
Profit Margin | 1.83% | 1.99% | 1.97% | 1.83% | 2.70% | 2.68% |
Free Cash Flow Margin | - | 6.99% | 4.07% | -12.21% | 12.14% | 11.97% |
EBITDA | 138.84 | 147.12 | 146.17 | 72.53 | 91.97 | 133.07 |
EBITDA Margin | 5.08% | 5.82% | 6.16% | 3.65% | 4.15% | 6.92% |
D&A For EBITDA | 55.21 | 52.94 | 51.82 | 49.43 | 53.26 | 48.27 |
EBIT | 83.62 | 94.18 | 94.34 | 23.1 | 38.71 | 84.79 |
EBIT Margin | 3.06% | 3.72% | 3.98% | 1.16% | 1.75% | 4.41% |
Effective Tax Rate | 4.63% | 6.52% | 13.89% | 5.56% | 0.64% | - |