Stella International Holdings Limited (HKG:1836)
Hong Kong · Delayed Price · Currency is HKD 14.15
0.00 (0.00%)
Aug 20, 2026, 4:09 PM HKT
HKG:1836 Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. 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 |
| 1,582 | 1,570 | 1,545 | 1,493 | 1,631 | 1,541 | |
Revenue Growth | 2.04% | 1.63% | 3.52% | -8.47% | 5.85% | 35.63% |
Cost of Revenue | 1,255 | 1,228 | 1,161 | 1,126 | 1,279 | 1,224 |
Gross Profit | 326.99 | 342.33 | 383.96 | 366.73 | 352.13 | 316.85 |
Selling, General & Admin | 198.19 | 198.04 | 204.47 | 196.07 | 201.92 | 209.4 |
Other Operating Expenses | -11.21 | -6.71 | -7.88 | -7.03 | -11.36 | -13.6 |
Operating Expenses | 189.14 | 193.49 | 212.61 | 212.84 | 205.63 | 205.43 |
Operating Income | 137.85 | 148.84 | 171.35 | 153.89 | 146.5 | 111.42 |
Interest Expense | -0.88 | -0.75 | -0.74 | -0.94 | -0.94 | -0.37 |
Interest & Investment Income | 9.98 | 12.71 | 16.13 | 10.23 | 1.67 | 0.9 |
Earnings From Equity Investments | 2.18 | 1.63 | 2.54 | 4.95 | 4.47 | 6.68 |
Currency Exchange Gain (Loss) | -0.13 | -0.13 | -3.54 | 3.46 | 1.86 | 0.09 |
Other Non Operating Income (Expenses) | - | - | - | - | -3.23 | -6.09 |
EBT Excluding Unusual Items | 148.99 | 162.29 | 185.74 | 171.59 | 150.32 | 112.65 |
Gain (Loss) on Sale of Investments | -0.86 | 0.01 | -1.11 | -7.3 | - | - |
Gain (Loss) on Sale of Assets | -1.09 | -1.09 | 14.19 | -3.28 | -10.36 | -9.08 |
Other Unusual Items | - | - | - | 0.33 | -6.76 | -0.08 |
Pretax Income | 147.05 | 161.21 | 198.82 | 161.34 | 133.2 | 103.49 |
Income Tax Expense | 24.55 | 24.18 | 28.69 | 21.08 | 16.01 | 12.65 |
Earnings From Continuing Operations | 122.5 | 137.03 | 170.13 | 140.26 | 117.19 | 90.84 |
Minority Interest in Earnings | 0.9 | 0.96 | 0.92 | 0.82 | 0.85 | -1.14 |
Net Income | 123.39 | 137.99 | 171.05 | 141.07 | 118.03 | 89.69 |
Net Income to Common | 123.39 | 137.99 | 171.05 | 141.07 | 118.03 | 89.69 |
Net Income Growth | -21.77% | -19.33% | 21.25% | 19.52% | 31.60% | 5223.09% |
Shares Outstanding (Basic) | 830 | 834 | 809 | 792 | 792 | 792 |
Shares Outstanding (Diluted) | 845 | 846 | 827 | 793 | 792 | 794 |
Shares Change | 0.63% | 2.34% | 4.21% | 0.15% | -0.17% | 0.07% |
EPS (Basic) | 0.15 | 0.17 | 0.21 | 0.18 | 0.15 | 0.11 |
EPS (Diluted) | 0.15 | 0.16 | 0.21 | 0.18 | 0.15 | 0.11 |
EPS Growth | -22.30% | -21.17% | 16.37% | 19.33% | 31.85% | 5280.95% |
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 | 23.63 | 106.98 | 197.09 | 173.12 | 182.14 | 64.55 |
Free Cash Flow Per Share | 0.03 | 0.13 | 0.24 | 0.22 | 0.23 | 0.08 |
Dividend Per Share | 0.048 | 0.114 | 0.148 | 0.132 | 0.112 | 0.099 |
Dividend Growth | -63.29% | -22.77% | 12.29% | 18.17% | 12.99% | - |
Gross Margin | 20.67% | 21.80% | 24.85% | 24.57% | 21.59% | 20.57% |
Operating Margin | 8.71% | 9.48% | 11.09% | 10.31% | 8.98% | 7.23% |
Profit Margin | 7.80% | 8.79% | 11.07% | 9.45% | 7.24% | 5.82% |
Free Cash Flow Margin | 1.49% | 6.81% | 12.75% | 11.60% | 11.17% | 4.19% |
EBITDA | 190.47 | 198.9 | 220.01 | 201.99 | 192.62 | 160.62 |
EBITDA Margin | 12.04% | 12.67% | 14.24% | 13.53% | 11.81% | 10.42% |
D&A For EBITDA | 52.62 | 50.06 | 48.67 | 48.1 | 46.12 | 49.2 |
EBIT | 137.85 | 148.84 | 171.35 | 153.89 | 146.5 | 111.42 |
EBIT Margin | 8.71% | 9.48% | 11.09% | 10.31% | 8.98% | 7.23% |
Effective Tax Rate | 16.70% | 15.00% | 14.43% | 13.07% | 12.02% | 12.22% |