Busy Ming Group Co., Ltd. (HKG:1768)
Hong Kong · Delayed Price · Currency is HKD 389.60
+26.20 (7.21%)
Sep 14, 2026, 4:08 PM HKT
Busy Ming Group Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
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 |
| 83,043 | 66,170 | 39,344 | 10,295 | 4,286 | |
Revenue Growth | - | 68.19% | 282.15% | 140.22% | - |
Cost of Revenue | 73,973 | 59,665 | 36,344 | 9,523 | 3,966 |
Gross Profit | 9,069 | 6,506 | 2,999 | 772.34 | 319.35 |
Selling, General & Admin | 4,039 | 3,323 | 1,867 | 430.48 | 214.09 |
Other Operating Expenses | - | - | - | 12.43 | 5.03 |
Operating Expenses | 4,039 | 3,323 | 1,867 | 442.75 | 219.21 |
Operating Income | 5,030 | 3,182 | 1,132 | 329.59 | 100.14 |
Interest Expense | -12.64 | -14.19 | -7.01 | -2.9 | -2.16 |
Interest & Investment Income | 29.31 | 12.6 | 18.59 | 8.61 | 3.02 |
Earnings From Equity Investments | 25.43 | 18.07 | 4.29 | -7.73 | - |
Currency Exchange Gain (Loss) | -35.29 | -0.18 | 0.14 | 0.5 | -2.06 |
Other Non Operating Income (Expenses) | 56.29 | 48.34 | 34.53 | -3.47 | 0.86 |
EBT Excluding Unusual Items | 5,093 | 3,247 | 1,182 | 324.61 | 99.8 |
Gain (Loss) on Sale of Investments | -27.88 | - | 0.11 | - | - |
Gain (Loss) on Sale of Assets | -0.71 | -13.42 | - | - | - |
Legal Settlements | - | 20.4 | -30.2 | - | - |
Pretax Income | 5,074 | 3,254 | 1,152 | 324.61 | 99.8 |
Income Tax Expense | 1,382 | 924.93 | 323.08 | 107.07 | 28.15 |
Earnings From Continuing Operations | 3,692 | 2,329 | 829.16 | 217.53 | 71.65 |
Minority Interest in Earnings | - | - | 4.55 | -0.11 | - |
Net Income | 3,692 | 2,329 | 833.7 | 217.43 | 71.65 |
Net Income to Common | 3,692 | 2,329 | 833.7 | 217.43 | 71.65 |
Net Income Growth | - | 179.37% | 283.44% | 203.45% | - |
Shares Outstanding (Basic) | 207 | 198 | 129 | 49 | 37 |
Shares Outstanding (Diluted) | 208 | 198 | 129 | 49 | 37 |
Shares Change | - | 53.29% | 164.00% | 33.17% | - |
EPS (Basic) | 17.80 | 11.79 | 6.47 | 4.45 | 1.95 |
EPS (Diluted) | 17.79 | 11.78 | 6.46 | 4.45 | 1.95 |
EPS Growth | - | 82.35% | 45.17% | 128.20% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
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 |
Free Cash Flow | - | 2,752 | -371.11 | 556.57 | 67.89 |
Free Cash Flow Per Share | - | 13.92 | -2.88 | 11.39 | 1.85 |
Gross Margin | 10.92% | 9.83% | 7.62% | 7.50% | 7.45% |
Operating Margin | 6.06% | 4.81% | 2.88% | 3.20% | 2.34% |
Profit Margin | 4.45% | 3.52% | 2.12% | 2.11% | 1.67% |
Free Cash Flow Margin | - | 4.16% | -0.94% | 5.41% | 1.58% |
EBITDA | 5,126 | 3,258 | 1,167 | 340.25 | 105.55 |
EBITDA Margin | 6.17% | 4.92% | 2.97% | 3.31% | 2.46% |
D&A For EBITDA | 96.05 | 75.76 | 35.18 | 10.67 | 5.41 |
EBIT | 5,030 | 3,182 | 1,132 | 329.59 | 100.14 |
EBIT Margin | 6.06% | 4.81% | 2.88% | 3.20% | 2.34% |
Effective Tax Rate | 27.24% | 28.42% | 28.04% | 32.98% | 28.21% |