BAIOO Family Interactive Limited (HKG:2100)
Hong Kong · Delayed Price · Currency is HKD 0.5300
+0.0200 (3.92%)
Apr 16, 2026, 4:08 PM HKT
BAIOO Family Interactive Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. 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 |
| 610.37 | 545.29 | 782.76 | 938.76 | 883.91 | |
Revenue Growth (YoY) | 11.93% | -30.34% | -16.62% | 6.21% | -21.71% |
Cost of Revenue | 309.85 | 293.23 | 464.71 | 578.13 | 483.35 |
Gross Profit | 300.52 | 252.06 | 318.05 | 360.63 | 400.56 |
Selling, General & Admin | 136.57 | 115.27 | 139.92 | 171.72 | 196.59 |
Research & Development | 192.01 | 177.04 | 231.14 | 230.02 | 173.3 |
Other Operating Expenses | 18.47 | -1.3 | -3.08 | -4.96 | -5.02 |
Operating Expenses | 347.05 | 291.77 | 368.02 | 396.74 | 364.27 |
Operating Income | -46.53 | -39.7 | -49.96 | -36.11 | 36.29 |
Interest Expense | -0.19 | -1.08 | -2.43 | -3.63 | -4.49 |
Interest & Investment Income | 18.82 | 23.6 | 33.4 | 34.02 | 34.99 |
Earnings From Equity Investments | -9.37 | -7.8 | -1.3 | - | -3.12 |
Currency Exchange Gain (Loss) | -3.57 | 1.78 | 1.44 | 9.4 | -4.15 |
Other Non Operating Income (Expenses) | - | -3.05 | -3.95 | -1.12 | -1.88 |
EBT Excluding Unusual Items | -40.84 | -26.25 | -22.81 | 2.57 | 57.64 |
Gain (Loss) on Sale of Investments | -26.53 | - | - | - | -6.96 |
Gain (Loss) on Sale of Assets | - | 0.07 | -0.62 | 0.07 | 0.65 |
Pretax Income | -67.37 | -26.19 | -23.43 | 2.64 | 51.33 |
Income Tax Expense | 7.75 | 1.77 | 7.97 | -7.7 | 24.43 |
Earnings From Continuing Operations | -75.12 | -27.96 | -31.4 | 10.34 | 26.91 |
Net Income to Company | -75.12 | -27.96 | -31.4 | 10.34 | 26.91 |
Minority Interest in Earnings | 0.06 | -0.07 | -0.08 | -0.17 | -0.47 |
Net Income | -75.05 | -28.03 | -31.48 | 10.17 | 26.44 |
Net Income to Common | -75.05 | -28.03 | -31.48 | 10.17 | 26.44 |
Net Income Growth | - | - | - | -61.54% | -90.36% |
Shares Outstanding (Basic) | 2,738 | 2,721 | 2,680 | 2,640 | 2,616 |
Shares Outstanding (Diluted) | 2,738 | 2,721 | 2,680 | 2,696 | 2,678 |
Shares Change (YoY) | 0.65% | 1.50% | -0.59% | 0.66% | 0.98% |
EPS (Basic) | -0.03 | -0.01 | -0.01 | 0.00 | 0.01 |
EPS (Diluted) | -0.03 | -0.01 | -0.01 | 0.00 | 0.01 |
EPS Growth | - | - | - | -61.62% | -90.43% |
Free Cash Flow | - | -106.24 | -79.51 | 12.84 | 91.6 |
Free Cash Flow Per Share | - | -0.04 | -0.03 | 0.01 | 0.03 |
Gross Margin | 49.23% | 46.23% | 40.63% | 38.41% | 45.32% |
Operating Margin | -7.62% | -7.28% | -6.38% | -3.85% | 4.11% |
Profit Margin | -12.30% | -5.14% | -4.02% | 1.08% | 2.99% |
Free Cash Flow Margin | - | -19.48% | -10.16% | 1.37% | 10.36% |
EBITDA | -40.04 | -33.21 | -42.29 | -29 | 43.01 |
EBITDA Margin | -6.56% | -6.09% | -5.40% | -3.09% | 4.87% |
D&A For EBITDA | 6.49 | 6.49 | 7.68 | 7.11 | 6.72 |
EBIT | -46.53 | -39.7 | -49.96 | -36.11 | 36.29 |
EBIT Margin | -7.62% | -7.28% | -6.38% | -3.85% | 4.11% |
Effective Tax Rate | - | - | - | - | 47.59% |
Advertising Expenses | 49.42 | 35.08 | 33.91 | 51.79 | 76.25 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.