Smart-Core Holdings Limited (HKG:2166)
Hong Kong · Delayed Price · Currency is HKD 5.03
+0.04 (0.70%)
Aug 27, 2026, 1:45 PM HKT
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 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 |
| 10,612 | 6,590 | 4,648 | 5,666 | 10,006 | 10,389 | |
Revenue Growth | 120.16% | 41.79% | -17.97% | -43.38% | -3.69% | 87.50% |
Cost of Revenue | 9,956 | 6,181 | 4,336 | 5,224 | 8,911 | 9,399 |
Gross Profit | 656.2 | 409.53 | 311.68 | 441.46 | 1,095 | 989.95 |
Selling, General & Admin | 258.39 | 218.99 | 178.13 | 292.63 | 525.19 | 413.79 |
Research & Development | 36.15 | 34.24 | 31.46 | 32.51 | 39.56 | 40.17 |
Operating Expenses | 294.12 | 255.85 | 201.25 | 320.19 | 534.44 | 472.87 |
Operating Income | 362.08 | 153.68 | 110.43 | 121.27 | 560.3 | 517.08 |
Interest Expense | -47.95 | -30.36 | -26.62 | -57.03 | -79.18 | -53.77 |
Interest & Investment Income | 8.63 | 8.63 | 9.61 | 25.21 | 4.22 | 1.31 |
Earnings From Equity Investments | 118.09 | 38.71 | 7.07 | 3.26 | 0.03 | -4.84 |
Currency Exchange Gain (Loss) | -0.76 | -0.76 | -0.32 | -7.85 | -41.03 | 0.82 |
Other Non Operating Income (Expenses) | 12.35 | 8.62 | 11.66 | 18.47 | 15.71 | 10.07 |
EBT Excluding Unusual Items | 452.45 | 178.53 | 111.83 | 103.33 | 460.05 | 470.67 |
Merger & Restructuring Charges | - | - | - | - | - | -0.46 |
Gain (Loss) on Sale of Investments | 2.69 | 2.69 | 3.08 | 3.01 | -3.44 | -0.19 |
Gain (Loss) on Sale of Assets | -0.02 | -0.02 | -0.02 | 2.91 | 0.3 | 0.25 |
Other Unusual Items | 0.01 | 0.01 | - | - | 1.4 | 1.35 |
Pretax Income | 455.13 | 181.21 | 114.89 | 109.24 | 458.3 | 471.62 |
Income Tax Expense | 53.18 | 20.09 | 13.84 | 16.74 | 78.55 | 79.72 |
Earnings From Continuing Operations | 401.95 | 161.13 | 101.05 | 92.51 | 379.75 | 391.9 |
Minority Interest in Earnings | 0.92 | 0.23 | -0.71 | -21.38 | -215.01 | -177.84 |
Net Income | 402.87 | 161.35 | 100.34 | 71.13 | 164.74 | 214.06 |
Net Income to Common | 402.87 | 161.35 | 100.34 | 71.13 | 164.74 | 214.06 |
Net Income Growth | 258.19% | 60.80% | 41.07% | -56.82% | -23.04% | 201.49% |
Shares Outstanding (Basic) | 460 | 463 | 469 | 472 | 484 | 489 |
Shares Outstanding (Diluted) | 465 | 466 | 469 | 473 | 486 | 489 |
Shares Change | -0.56% | -0.58% | -0.71% | -2.78% | -0.51% | -0.77% |
EPS (Basic) | 0.88 | 0.35 | 0.21 | 0.15 | 0.34 | 0.44 |
EPS (Diluted) | 0.87 | 0.35 | 0.21 | 0.15 | 0.34 | 0.44 |
EPS Growth | 260.16% | 61.71% | 42.13% | -55.59% | -22.66% | 203.81% |
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 | - | -357.89 | 215.36 | 355.83 | 859.24 | -447.51 |
Free Cash Flow Per Share | - | -0.77 | 0.46 | 0.75 | 1.77 | -0.92 |
Dividend Per Share | 0.140 | 0.170 | 0.120 | 0.050 | 0.100 | 0.120 |
Dividend Growth | 7.69% | 41.67% | 140.00% | -50.00% | -16.67% | 100.00% |
Gross Margin | 6.18% | 6.21% | 6.71% | 7.79% | 10.94% | 9.53% |
Operating Margin | 3.41% | 2.33% | 2.38% | 2.14% | 5.60% | 4.98% |
Profit Margin | 3.80% | 2.45% | 2.16% | 1.26% | 1.65% | 2.06% |
Free Cash Flow Margin | - | -5.43% | 4.63% | 6.28% | 8.59% | -4.31% |
EBITDA | 365.88 | 157.53 | 114.11 | 129.06 | 566.14 | 521.68 |
EBITDA Margin | 3.45% | 2.39% | 2.46% | 2.28% | 5.66% | 5.02% |
D&A For EBITDA | 3.8 | 3.85 | 3.68 | 7.79 | 5.84 | 4.6 |
EBIT | 362.08 | 153.68 | 110.43 | 121.27 | 560.3 | 517.08 |
EBIT Margin | 3.41% | 2.33% | 2.38% | 2.14% | 5.60% | 4.98% |
Effective Tax Rate | 11.68% | 11.08% | 12.04% | 15.32% | 17.14% | 16.90% |