Sinomax Group Limited (HKG:1418)
Hong Kong · Delayed Price · Currency is HKD 0.1110
-0.0090 (-7.50%)
Sep 23, 2026, 6:08 PM HKT
Sinomax Group 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 |
| 5,381 | 4,697 | 4,091 | 3,609 | 3,171 | 4,260 | |
Revenue Growth | 35.18% | 14.80% | 13.36% | 13.79% | -25.55% | 31.81% |
Cost of Revenue | 4,040 | 3,594 | 3,044 | 2,689 | 2,529 | 3,543 |
Gross Profit | 1,341 | 1,102 | 1,047 | 919.72 | 642.26 | 716.95 |
Selling, General & Admin | 1,117 | 900.54 | 761.68 | 708.56 | 613.24 | 619.45 |
Research & Development | 98.05 | 89.7 | 87.97 | 80.18 | 74.42 | 67.37 |
Other Operating Expenses | -40.69 | -41.47 | -48.07 | -22.59 | - | - |
Operating Expenses | 1,181 | 955.25 | 797.42 | 767.47 | 705.6 | 691.53 |
Operating Income | 159.34 | 147 | 249.57 | 152.25 | -63.34 | 25.42 |
Interest Expense | -63.46 | -59.09 | -50.09 | -49.79 | -46.03 | -38.94 |
Interest & Investment Income | 3.59 | 4.19 | 6.87 | 4.52 | 4.8 | 4.21 |
Earnings From Equity Investments | -7.5 | -0.21 | 5.03 | - | - | - |
Currency Exchange Gain (Loss) | -35.2 | -22.08 | 0.28 | 14.42 | 27.33 | -12.15 |
Other Non Operating Income (Expenses) | - | - | - | - | 29.82 | 58.92 |
EBT Excluding Unusual Items | 56.78 | 69.82 | 211.65 | 121.4 | -47.42 | 37.47 |
Gain (Loss) on Sale of Investments | 84.95 | 84.95 | - | - | - | - |
Gain (Loss) on Sale of Assets | -2.61 | -2.33 | -12.16 | 1.21 | -1.82 | 0.17 |
Asset Writedown | -45.08 | -45.08 | - | - | - | - |
Other Unusual Items | 0.49 | 0.49 | - | - | 0.03 | 0.24 |
Pretax Income | 94.53 | 107.86 | 199.5 | 122.61 | -49.21 | 37.87 |
Income Tax Expense | 20.05 | 23.02 | 36.85 | 42.11 | -12.03 | 6.43 |
Earnings From Continuing Operations | 74.48 | 84.85 | 162.65 | 80.5 | -37.19 | 31.44 |
Minority Interest in Earnings | -29.28 | -24.55 | -24.58 | -17.91 | 1.22 | -16.13 |
Net Income | 45.2 | 60.3 | 138.07 | 62.59 | -35.97 | 15.31 |
Net Income to Common | 45.2 | 60.3 | 138.07 | 62.59 | -35.97 | 15.31 |
Net Income Growth | -56.07% | -56.33% | 120.58% | - | - | -73.85% |
Shares Outstanding (Basic) | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 |
Shares Outstanding (Diluted) | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 0.03 | 0.03 | 0.08 | 0.04 | -0.02 | 0.01 |
EPS (Diluted) | 0.03 | 0.03 | 0.08 | 0.04 | -0.02 | 0.01 |
EPS Growth | -56.12% | -56.33% | 120.58% | - | - | -73.95% |
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 | 97.7 | 114.26 | 184.1 | 358.11 | 139.78 | 108.15 |
Free Cash Flow Per Share | 0.06 | 0.07 | 0.10 | 0.20 | 0.08 | 0.06 |
Dividend Per Share | 0.005 | 0.010 | 0.023 | 0.017 | - | 0.004 |
Dividend Growth | -72.22% | -56.52% | 35.29% | - | - | - |
Gross Margin | 24.91% | 23.47% | 25.59% | 25.49% | 20.25% | 16.83% |
Operating Margin | 2.96% | 3.13% | 6.10% | 4.22% | -2.00% | 0.60% |
Profit Margin | 0.84% | 1.28% | 3.38% | 1.73% | -1.13% | 0.36% |
Free Cash Flow Margin | 1.82% | 2.43% | 4.50% | 9.92% | 4.41% | 2.54% |
EBITDA | 246.04 | 234.04 | 325.11 | 227.05 | 13.5 | 99.56 |
EBITDA Margin | 4.57% | 4.98% | 7.95% | 6.29% | 0.43% | 2.34% |
D&A For EBITDA | 86.7 | 87.03 | 75.54 | 74.8 | 76.85 | 74.14 |
EBIT | 159.34 | 147 | 249.57 | 152.25 | -63.34 | 25.42 |
EBIT Margin | 2.96% | 3.13% | 6.10% | 4.22% | -2.00% | 0.60% |
Effective Tax Rate | 21.21% | 21.34% | 18.47% | 34.34% | - | 16.99% |