Sinomax Group Limited (HKG:1418)
Hong Kong
· Delayed Price · Currency is HKD 0.3000
+0.0250 (9.09%)
May 2, 2025, 3:43 PM HKT
Sinomax Group Income Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 4,091 | 3,609 | 3,171 | 4,260 | 3,232 | Upgrade
|
| Revenue Growth (YoY) | 13.36% | 13.79% | -25.55% | 31.81% | 7.82% | Upgrade
|
| Cost of Revenue | 3,044 | 2,689 | 2,529 | 3,543 | 2,608 | Upgrade
|
| Gross Profit | 1,047 | 919.72 | 642.26 | 716.95 | 623.82 | Upgrade
|
| Selling, General & Admin | 761.68 | 708.56 | 613.24 | 619.45 | 521.93 | Upgrade
|
| Research & Development | 87.97 | 80.18 | 74.42 | 67.37 | 48.38 | Upgrade
|
| Other Operating Expenses | -48.07 | -22.59 | - | - | - | Upgrade
|
| Operating Expenses | 797.42 | 767.47 | 705.6 | 691.53 | 572.24 | Upgrade
|
| Operating Income | 249.57 | 152.25 | -63.34 | 25.42 | 51.58 | Upgrade
|
| Interest Expense | -50.09 | -49.79 | -46.03 | -38.94 | -39.05 | Upgrade
|
| Interest & Investment Income | 6.87 | 4.52 | 4.8 | 4.21 | 4.48 | Upgrade
|
| Earnings From Equity Investments | 5.03 | - | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | 0.28 | 14.42 | 27.33 | -12.15 | -26.9 | Upgrade
|
| Other Non Operating Income (Expenses) | - | - | 29.82 | 58.92 | 36.56 | Upgrade
|
| EBT Excluding Unusual Items | 211.65 | 121.4 | -47.42 | 37.47 | 26.67 | Upgrade
|
| Gain (Loss) on Sale of Assets | -12.16 | 1.21 | -1.82 | 0.17 | 0.83 | Upgrade
|
| Other Unusual Items | - | - | 0.03 | 0.24 | 41.5 | Upgrade
|
| Pretax Income | 199.5 | 122.61 | -49.21 | 37.87 | 69 | Upgrade
|
| Income Tax Expense | 36.85 | 42.11 | -12.03 | 6.43 | 7.95 | Upgrade
|
| Earnings From Continuing Operations | 162.65 | 80.5 | -37.19 | 31.44 | 61.05 | Upgrade
|
| Minority Interest in Earnings | -24.58 | -17.91 | 1.22 | -16.13 | -2.53 | Upgrade
|
| Net Income | 138.07 | 62.59 | -35.97 | 15.31 | 58.52 | Upgrade
|
| Net Income to Common | 138.07 | 62.59 | -35.97 | 15.31 | 58.52 | Upgrade
|
| Net Income Growth | 120.58% | - | - | -73.85% | - | Upgrade
|
| Shares Outstanding (Basic) | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | Upgrade
|
| Shares Outstanding (Diluted) | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | Upgrade
|
| EPS (Basic) | 0.08 | 0.04 | -0.02 | 0.01 | 0.03 | Upgrade
|
| EPS (Diluted) | 0.08 | 0.04 | -0.02 | 0.01 | 0.03 | Upgrade
|
| EPS Growth | 120.58% | - | - | -73.95% | - | Upgrade
|
| Free Cash Flow | 184.1 | 358.11 | 139.78 | 108.15 | 85.25 | Upgrade
|
| Free Cash Flow Per Share | 0.10 | 0.20 | 0.08 | 0.06 | 0.05 | Upgrade
|
| Dividend Per Share | 0.023 | 0.017 | - | 0.004 | - | Upgrade
|
| Dividend Growth | 35.29% | - | - | - | - | Upgrade
|
| Gross Margin | 25.59% | 25.49% | 20.25% | 16.83% | 19.30% | Upgrade
|
| Operating Margin | 6.10% | 4.22% | -2.00% | 0.60% | 1.60% | Upgrade
|
| Profit Margin | 3.38% | 1.73% | -1.13% | 0.36% | 1.81% | Upgrade
|
| Free Cash Flow Margin | 4.50% | 9.92% | 4.41% | 2.54% | 2.64% | Upgrade
|
| EBITDA | 325.11 | 227.05 | 13.5 | 99.56 | 122.12 | Upgrade
|
| EBITDA Margin | 7.95% | 6.29% | 0.43% | 2.34% | 3.78% | Upgrade
|
| D&A For EBITDA | 75.54 | 74.8 | 76.85 | 74.14 | 70.54 | Upgrade
|
| EBIT | 249.57 | 152.25 | -63.34 | 25.42 | 51.58 | Upgrade
|
| EBIT Margin | 6.10% | 4.22% | -2.00% | 0.60% | 1.60% | Upgrade
|
| Effective Tax Rate | 18.47% | 34.34% | - | 16.99% | 11.52% | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.