Asiaray Media Group Limited (HKG:1993)
Hong Kong · Delayed Price · Currency is HKD 0.4200
0.00 (0.00%)
At close: Oct 14, 2026
Asiaray Media 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 | 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 |
| 896.23 | 916.13 | 1,069 | 1,609 | 1,653 | 1,895 | |
Revenue Growth | -1.54% | -14.32% | -33.54% | -2.69% | -12.76% | 44.53% |
Cost of Revenue | 556.04 | 606.33 | 762.52 | 1,257 | 1,384 | 1,537 |
Gross Profit | 340.19 | 309.81 | 306.71 | 351.86 | 269.16 | 358.08 |
Selling, General & Admin | 216.23 | 209.38 | 306.76 | 315.6 | 325.14 | 332.99 |
Other Operating Expenses | 14.99 | 7.6 | -6.88 | -28.23 | -6.51 | -34.83 |
Operating Expenses | 258.97 | 244.74 | 334.77 | 287.37 | 318.63 | 308.94 |
Operating Income | 81.22 | 65.07 | -28.06 | 64.49 | -49.47 | 49.14 |
Interest Expense | -34.82 | -45.92 | -74.67 | -131.51 | -208.43 | -246.71 |
Interest & Investment Income | 1.61 | 1.92 | 3.46 | 4.47 | 2.57 | 2.66 |
Earnings From Equity Investments | -0.9 | 0.16 | -4.37 | -10.29 | 17.96 | -1.14 |
Currency Exchange Gain (Loss) | -2.98 | -3.72 | -0.03 | 0.67 | -3.26 | -4.78 |
EBT Excluding Unusual Items | 44.14 | 17.51 | -103.67 | -72.19 | -240.62 | -200.83 |
Gain (Loss) on Sale of Investments | 0.26 | 1.41 | -0.18 | 1.28 | 0.77 | - |
Gain (Loss) on Sale of Assets | 0.13 | -0.03 | 3.01 | 0.01 | 0.1 | 49.58 |
Asset Writedown | -10.11 | -10.11 | -10.29 | -4.93 | -2.8 | 14.31 |
Other Unusual Items | 1.22 | 28.42 | 198.38 | 66.26 | 158.89 | -3.92 |
Pretax Income | 35.63 | 37.2 | 87.25 | -9.56 | -83.68 | -140.87 |
Income Tax Expense | 14.92 | 16.17 | 76.83 | 0.39 | 6.07 | -19.73 |
Earnings From Continuing Operations | 20.71 | 21.03 | 10.42 | -9.95 | -89.75 | -121.13 |
Minority Interest in Earnings | -0.31 | -7.73 | -62.24 | -9.75 | -22.91 | -22.54 |
Net Income | 20.4 | 13.3 | -51.82 | -19.7 | -112.66 | -143.67 |
Preferred Dividends & Other Adjustments | 11.29 | 11.6 | 11.58 | 11.32 | 10.48 | 6.34 |
Net Income to Common | 9.11 | 1.7 | -63.41 | -31.02 | -123.14 | -150.01 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 477 | 477 | 476 | 474 | 469 | 469 |
Shares Outstanding (Diluted) | 477 | 477 | 476 | 474 | 469 | 469 |
Shares Change | 0.09% | 0.17% | 0.50% | 1.13% | -0.05% | -0.04% |
EPS (Basic) | 0.02 | 0.00 | -0.13 | -0.07 | -0.26 | -0.32 |
EPS (Diluted) | 0.02 | 0.00 | -0.13 | -0.07 | -0.26 | -0.32 |
EPS Growth | - | - | - | - | - | - |
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 | 407.58 | 419.7 | 559.6 | 658.46 | 750.07 | 802.61 |
Free Cash Flow Per Share | 0.85 | 0.88 | 1.18 | 1.39 | 1.60 | 1.71 |
Gross Margin | 37.96% | 33.82% | 28.68% | 21.87% | 16.28% | 18.90% |
Operating Margin | 9.06% | 7.10% | -2.62% | 4.01% | -2.99% | 2.59% |
Profit Margin | 1.02% | 0.19% | -5.93% | -1.93% | -7.45% | -7.92% |
Free Cash Flow Margin | 45.48% | 45.81% | 52.34% | 40.93% | 45.37% | 42.35% |
EBITDA | 104.43 | 88.45 | -0.95 | 106.25 | -5.52 | 78.67 |
EBITDA Margin | 11.65% | 9.65% | -0.09% | 6.60% | -0.33% | 4.15% |
D&A For EBITDA | 23.21 | 23.38 | 27.11 | 41.77 | 43.95 | 29.53 |
EBIT | 81.22 | 65.07 | -28.06 | 64.49 | -49.47 | 49.14 |
EBIT Margin | 9.06% | 7.10% | -2.62% | 4.01% | -2.99% | 2.59% |
Effective Tax Rate | 41.88% | 43.47% | 88.06% | - | - | - |