Pan Asia Data Holdings Inc. (HKG:1561)
Hong Kong · Delayed Price · Currency is HKD 0.0630
-0.0010 (-1.56%)
Feb 9, 2026, 3:49 PM HKT
Pan Asia Data Holdings Income Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | 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 |
| 99.37 | 168.83 | 563.54 | 441.91 | 608.16 | 622.07 | |
Revenue Growth (YoY) | -78.81% | -70.04% | 27.52% | -27.34% | -2.24% | -14.87% |
Cost of Revenue | 46.26 | 68.2 | 161.15 | 174.3 | 417.67 | 485.31 |
Gross Profit | 53.11 | 100.63 | 402.39 | 267.62 | 190.49 | 136.76 |
Selling, General & Admin | 94.3 | 139.5 | 221.77 | 164.98 | 274.63 | 189.43 |
Research & Development | 19.85 | 36.09 | 222.05 | 188.47 | 67.58 | 16.27 |
Operating Expenses | 173.7 | 235.14 | 444.88 | 355.93 | 349.96 | 221.5 |
Operating Income | -120.59 | -134.51 | -42.49 | -88.32 | -159.47 | -84.74 |
Interest Expense | -20.55 | -20.51 | -10.94 | -15.96 | -46.52 | -52.78 |
Interest & Investment Income | 0.31 | 0.41 | 0.87 | 0.14 | 1.2 | 6.94 |
Earnings From Equity Investments | - | - | -0.4 | -0.15 | 25.1 | 22.65 |
Currency Exchange Gain (Loss) | 0.04 | 0.04 | 0.01 | 0.16 | -2.52 | -2.26 |
Other Non Operating Income (Expenses) | 14.02 | 14.37 | -95.43 | 6.36 | 18.27 | 36.84 |
EBT Excluding Unusual Items | -126.76 | -140.2 | -148.37 | -97.76 | -163.95 | -73.35 |
Impairment of Goodwill | 114.55 | - | - | - | - | -338.25 |
Gain (Loss) on Sale of Investments | 1.71 | 0.66 | 1.17 | 1.13 | -0.5 | -27.56 |
Gain (Loss) on Sale of Assets | 3.97 | -1.04 | 1.01 | - | -2.02 | 0.31 |
Asset Writedown | -233.85 | -357.61 | - | - | -633.22 | -909.24 |
Other Unusual Items | 5.16 | 0.05 | 0.08 | 0.55 | 4.33 | -8.11 |
Pretax Income | -235.23 | -498.14 | -146.12 | -96.08 | -795.35 | -1,356 |
Income Tax Expense | 4.51 | -1.77 | -13.65 | -6.86 | -162.07 | -233.34 |
Earnings From Continuing Operations | -239.74 | -496.37 | -132.46 | -89.22 | -633.27 | -1,123 |
Earnings From Discontinued Operations | 114.47 | - | -5.81 | -13.52 | - | - |
Net Income to Company | -125.27 | -496.37 | -138.28 | -102.73 | -633.27 | -1,123 |
Minority Interest in Earnings | 94.89 | 212.62 | 78.38 | 17.4 | 394.59 | 495.18 |
Net Income | -30.38 | -283.75 | -59.9 | -85.33 | -238.68 | -627.68 |
Net Income to Common | -30.38 | -283.75 | -59.9 | -85.33 | -238.68 | -627.68 |
Shares Outstanding (Basic) | 1,065 | 1,065 | 913 | 770 | 723 | 672 |
Shares Outstanding (Diluted) | 1,065 | 1,065 | 913 | 770 | 723 | 672 |
Shares Change (YoY) | 10.70% | 16.65% | 18.60% | 6.53% | 7.56% | 8.22% |
EPS (Basic) | -0.03 | -0.27 | -0.07 | -0.11 | -0.33 | -0.93 |
EPS (Diluted) | -0.03 | -0.27 | -0.07 | -0.11 | -0.33 | -0.93 |
Free Cash Flow | -191.72 | -161.13 | 72.2 | -5.38 | -42.29 | -167.64 |
Free Cash Flow Per Share | -0.18 | -0.15 | 0.08 | -0.01 | -0.06 | -0.25 |
Gross Margin | 53.45% | 59.60% | 71.40% | 60.56% | 31.32% | 21.98% |
Operating Margin | -121.35% | -79.67% | -7.54% | -19.98% | -26.22% | -13.62% |
Profit Margin | -30.57% | -168.06% | -10.63% | -19.31% | -39.25% | -100.90% |
Free Cash Flow Margin | -192.94% | -95.44% | 12.81% | -1.22% | -6.95% | -26.95% |
EBITDA | -116.4 | -121.49 | -26.16 | -75.55 | -125.9 | -26.21 |
EBITDA Margin | -117.14% | -71.96% | -4.64% | -17.10% | -20.70% | -4.21% |
D&A For EBITDA | 4.19 | 13.02 | 16.33 | 12.76 | 33.57 | 58.53 |
EBIT | -120.59 | -134.51 | -42.49 | -88.32 | -159.47 | -84.74 |
EBIT Margin | -121.35% | -79.67% | -7.54% | -19.98% | -26.22% | -13.62% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.