Zhou Hei Ya International Holdings Company Limited (HKG:1458)

HKG:1458 Income Statement

Financials in millions CNY. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	2,536	2,451	2,744	2,343	2,870
Revenue Growth (YoY)	3.48%	-10.66%	17.08%	-18.35%	31.56%
Cost of Revenue	1,077	1,059	1,305	1,054	1,212
Gross Profit	1,460	1,392	1,438	1,289	1,658
Selling, General & Admin	1,270	1,249	1,300	1,241	1,395
Operating Expenses	1,270	1,249	1,300	1,241	1,395
Operating Income	189.18	143.26	138.23	48.56	263.86
Interest Expense	-11.39	-12.46	-23.64	-58.4	-60.07
Interest & Investment Income	32.77	50.05	72.46	67.84	106.88
Earnings From Equity Investments	6.69	-3.5	1.09	7.96	27.57
Currency Exchange Gain (Loss)	0.96	-8.66	2.17	-109.07	14.4
Other Non Operating Income (Expenses)	15.27	25.72	19.22	57.11	54.07
EBT Excluding Unusual Items	233.49	194.42	209.52	13.99	406.71
Gain (Loss) on Sale of Investments	0.14	-37.02	-3.39	-4.99	-1.59
Gain (Loss) on Sale of Assets	0.28	-0.09	-3.38	1.67	80.14
Asset Writedown	-3.59	-13.35	-13.78	-20.31	-24.28
Other Unusual Items	5.33	5.11	25.19	64.37	-9.98
Pretax Income	235.65	149.07	214.15	54.73	450.99
Income Tax Expense	78.95	50.86	98.57	29.45	108.57
Net Income	156.69	98.2	115.58	25.28	342.42
Net Income to Common	156.69	98.2	115.58	25.28	342.42
Net Income Growth	59.56%	-15.03%	357.13%	-92.62%	126.44%
Shares Outstanding (Basic)	2,029	2,195	2,316	2,311	2,313
Shares Outstanding (Diluted)	2,029	2,196	2,318	2,318	2,318
Shares Change (YoY)	-7.59%	-5.28%	-0.01%	0.01%	-0.06%
EPS (Basic)	0.08	0.04	0.05	0.01	0.15
EPS (Diluted)	0.08	0.04	0.05	0.01	0.15
EPS Growth	93.07%	-19.84%	399.01%	-93.25%	126.92%
Free Cash Flow	-	358.18	271.25	309.65	352.61
Free Cash Flow Per Share	-	0.16	0.12	0.13	0.15
Dividend Per Share	0.080	0.050	0.160	-	0.100
Dividend Growth	60.00%	-68.75%	-	-	42.86%
Gross Margin	57.55%	56.79%	52.42%	55.03%	57.78%
Operating Margin	7.46%	5.85%	5.04%	2.07%	9.19%
Profit Margin	6.18%	4.01%	4.21%	1.08%	11.93%
Free Cash Flow Margin	-	14.61%	9.89%	13.21%	12.29%
EBITDA	304.2	258.28	255.62	178.26	388.66
EBITDA Margin	11.99%	10.54%	9.32%	7.61%	13.54%
D&A For EBITDA	115.02	115.02	117.39	129.7	124.8
EBIT	189.18	143.26	138.23	48.56	263.86
EBIT Margin	7.46%	5.85%	5.04%	2.07%	9.19%
Effective Tax Rate	33.51%	34.12%	46.03%	53.80%	24.07%
Advertising Expenses	-	34.79	39.25	38.3	52.79

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.