Smart-Core Holdings Limited (HKG:2166)
Hong Kong · Delayed Price · Currency is HKD 2.850
+0.010 (0.35%)
At close: Feb 13, 2026
Smart-Core Holdings Income Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 4,820 | 4,648 | 5,666 | 10,006 | 10,389 | 5,541 | |
Revenue Growth (YoY) | -5.58% | -17.97% | -43.38% | -3.69% | 87.50% | 16.34% |
Cost of Revenue | 4,490 | 4,336 | 5,224 | 8,911 | 9,399 | 5,231 |
Gross Profit | 330.5 | 311.68 | 441.46 | 1,095 | 989.95 | 310.46 |
Selling, General & Admin | 184.14 | 178.13 | 292.63 | 525.19 | 413.79 | 168.5 |
Research & Development | 32.45 | 31.46 | 32.51 | 39.56 | 40.17 | 25.69 |
Operating Expenses | 217.92 | 201.25 | 320.19 | 534.44 | 472.87 | 205.77 |
Operating Income | 112.59 | 110.43 | 121.27 | 560.3 | 517.08 | 104.69 |
Interest Expense | -23.89 | -26.62 | -57.03 | -79.18 | -53.77 | -18.17 |
Interest & Investment Income | 8.99 | 9.61 | 25.21 | 4.22 | 1.31 | 2.27 |
Earnings From Equity Investments | 11.15 | 7.07 | 3.26 | 0.03 | -4.84 | - |
Currency Exchange Gain (Loss) | -1.28 | -0.32 | -7.85 | -41.03 | 0.82 | -0.53 |
Other Non Operating Income (Expenses) | 14.48 | 11.66 | 18.47 | 15.71 | 10.07 | 8.67 |
EBT Excluding Unusual Items | 122.05 | 111.83 | 103.33 | 460.05 | 470.67 | 96.93 |
Merger & Restructuring Charges | - | - | - | - | -0.46 | - |
Gain (Loss) on Sale of Investments | 3.18 | 3.08 | 3.01 | -3.44 | -0.19 | 4.62 |
Gain (Loss) on Sale of Assets | -0 | -0.02 | 2.91 | 0.3 | 0.25 | -0.02 |
Other Unusual Items | - | - | - | 1.4 | 1.35 | 0.42 |
Pretax Income | 125.23 | 114.89 | 109.24 | 458.3 | 471.62 | 101.95 |
Income Tax Expense | 12.53 | 13.84 | 16.74 | 78.55 | 79.72 | 16.6 |
Earnings From Continuing Operations | 112.7 | 101.05 | 92.51 | 379.75 | 391.9 | 85.35 |
Minority Interest in Earnings | -0.23 | -0.71 | -21.38 | -215.01 | -177.84 | -14.35 |
Net Income | 112.47 | 100.34 | 71.13 | 164.74 | 214.06 | 71 |
Net Income to Common | 112.47 | 100.34 | 71.13 | 164.74 | 214.06 | 71 |
Net Income Growth | 18.67% | 41.07% | -56.82% | -23.04% | 201.49% | 28.86% |
Shares Outstanding (Basic) | 466 | 469 | 472 | 484 | 489 | 492 |
Shares Outstanding (Diluted) | 467 | 469 | 473 | 486 | 489 | 492 |
Shares Change (YoY) | -0.74% | -0.71% | -2.78% | -0.51% | -0.77% | -2.08% |
EPS (Basic) | 0.24 | 0.21 | 0.15 | 0.34 | 0.44 | 0.14 |
EPS (Diluted) | 0.24 | 0.21 | 0.15 | 0.34 | 0.44 | 0.14 |
EPS Growth | 19.55% | 42.13% | -55.59% | -22.66% | 203.81% | 31.59% |
Free Cash Flow | -227.7 | 215.36 | 355.83 | 859.24 | -447.51 | -192.11 |
Free Cash Flow Per Share | -0.49 | 0.46 | 0.75 | 1.77 | -0.92 | -0.39 |
Dividend Per Share | 0.130 | 0.120 | 0.050 | 0.100 | 0.120 | 0.060 |
Dividend Growth | 85.71% | 140.00% | -50.00% | -16.67% | 100.00% | 50.00% |
Gross Margin | 6.86% | 6.71% | 7.79% | 10.94% | 9.53% | 5.60% |
Operating Margin | 2.34% | 2.38% | 2.14% | 5.60% | 4.98% | 1.89% |
Profit Margin | 2.33% | 2.16% | 1.26% | 1.65% | 2.06% | 1.28% |
Free Cash Flow Margin | -4.72% | 4.63% | 6.28% | 8.59% | -4.31% | -3.47% |
EBITDA | 116.4 | 114.11 | 129.06 | 566.14 | 521.68 | 108.69 |
EBITDA Margin | 2.42% | 2.46% | 2.28% | 5.66% | 5.02% | 1.96% |
D&A For EBITDA | 3.81 | 3.68 | 7.79 | 5.84 | 4.6 | 4 |
EBIT | 112.59 | 110.43 | 121.27 | 560.3 | 517.08 | 104.69 |
EBIT Margin | 2.34% | 2.38% | 2.14% | 5.60% | 4.98% | 1.89% |
Effective Tax Rate | 10.00% | 12.04% | 15.32% | 17.14% | 16.90% | 16.28% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.