Pan Asia Data Holdings Inc. (HKG:1561)
Hong Kong · Delayed Price · Currency is HKD 0.0450
-0.0020 (-4.26%)
Jun 1, 2026, 3:58 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 | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 |
| 79.19 | 167.67 | 563.54 | 441.91 | 608.16 | |
Revenue Growth (YoY) | -52.77% | -70.25% | 27.52% | -27.34% | -2.24% |
Cost of Revenue | 70.92 | 66.36 | 161.15 | 174.3 | 417.67 |
Gross Profit | 8.26 | 101.32 | 402.39 | 267.62 | 190.49 |
Selling, General & Admin | 27.72 | 90.54 | 221.77 | 164.98 | 274.63 |
Research & Development | 17.05 | 35.03 | 222.05 | 188.47 | 67.58 |
Operating Expenses | 44.1 | 123.87 | 444.88 | 355.93 | 349.96 |
Operating Income | -35.84 | -22.55 | -42.49 | -88.32 | -159.47 |
Interest Expense | -6.17 | -6.39 | -10.94 | -15.96 | -46.52 |
Interest & Investment Income | 0.23 | 0.35 | 0.87 | 0.14 | 1.2 |
Earnings From Equity Investments | - | - | -0.4 | -0.15 | 25.1 |
Currency Exchange Gain (Loss) | 0.18 | 0.04 | 0.01 | 0.16 | -2.52 |
Other Non Operating Income (Expenses) | 43.05 | 19.9 | -95.43 | 6.36 | 18.27 |
EBT Excluding Unusual Items | 1.45 | -8.65 | -148.37 | -97.76 | -163.95 |
Gain (Loss) on Sale of Investments | -10.66 | 0.66 | 1.17 | 1.13 | -0.5 |
Gain (Loss) on Sale of Assets | 0.02 | -1.04 | 1.01 | - | -2.02 |
Asset Writedown | -21.74 | -357.61 | - | - | -633.22 |
Other Unusual Items | - | 0.05 | 0.08 | 0.55 | 4.33 |
Pretax Income | -30.93 | -366.59 | -146.12 | -96.08 | -795.35 |
Income Tax Expense | -3.43 | -10.77 | -13.65 | -6.86 | -162.07 |
Earnings From Continuing Operations | -27.5 | -355.82 | -132.46 | -89.22 | -633.27 |
Earnings From Discontinued Operations | 4.9 | -140.56 | -5.81 | -13.52 | - |
Net Income to Company | -22.6 | -496.37 | -138.28 | -102.73 | -633.27 |
Minority Interest in Earnings | 20.51 | 212.62 | 78.38 | 17.4 | 394.59 |
Net Income | -2.1 | -283.75 | -59.9 | -85.33 | -238.68 |
Net Income to Common | -2.1 | -283.75 | -59.9 | -85.33 | -238.68 |
Shares Outstanding (Basic) | 1,065 | 1,065 | 913 | 770 | 723 |
Shares Outstanding (Diluted) | 1,065 | 1,065 | 913 | 770 | 723 |
Shares Change (YoY) | - | 16.65% | 18.60% | 6.53% | 7.56% |
EPS (Basic) | -0.00 | -0.27 | -0.07 | -0.11 | -0.33 |
EPS (Diluted) | -0.00 | -0.27 | -0.07 | -0.11 | -0.33 |
Free Cash Flow | -36.46 | -161.13 | 72.2 | -5.38 | -42.29 |
Free Cash Flow Per Share | -0.03 | -0.15 | 0.08 | -0.01 | -0.06 |
Gross Margin | 10.44% | 60.42% | 71.40% | 60.56% | 31.32% |
Operating Margin | -45.26% | -13.45% | -7.54% | -19.98% | -26.22% |
Profit Margin | -2.65% | -169.23% | -10.63% | -19.31% | -39.25% |
Free Cash Flow Margin | -46.05% | -96.10% | 12.81% | -1.22% | -6.95% |
EBITDA | -35.71 | -9.53 | -26.16 | -75.55 | -125.9 |
EBITDA Margin | -45.10% | -5.68% | -4.64% | -17.10% | -20.70% |
D&A For EBITDA | 0.13 | 13.02 | 16.33 | 12.76 | 33.57 |
EBIT | -35.84 | -22.55 | -42.49 | -88.32 | -159.47 |
EBIT Margin | -45.26% | -13.45% | -7.54% | -19.98% | -26.22% |