B.Duck Semk Holdings International Limited (HKG:2250)
Hong Kong · Delayed Price · Currency is HKD 0.7900
-0.0300 (-3.66%)
At close: Feb 13, 2026
HKG:2250 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 |
Operating Revenue | 150.93 | 128.53 | 129.54 | 192.61 | 290.02 | 233.52 |
Other Revenue | 7.08 | 6.47 | 6.69 | 91.38 | 6.81 | 4 |
| 158 | 134.99 | 136.23 | 283.99 | 296.83 | 237.51 | |
Revenue Growth (YoY) | 12.98% | -0.91% | -52.03% | -4.33% | 24.98% | -3.58% |
Cost of Revenue | 111.62 | 101.1 | 104.26 | 110.19 | 118.47 | 97.54 |
Gross Profit | 46.39 | 33.9 | 31.97 | 173.8 | 178.37 | 139.98 |
Selling, General & Admin | 34.5 | 29.48 | 23.95 | 27.75 | 36.78 | 31.13 |
Other Operating Expenses | 36.84 | 39.73 | 44.64 | 45.17 | 35.78 | 21.88 |
Operating Expenses | 84.88 | 84.75 | 82.64 | 84.23 | 83.47 | 63.08 |
Operating Income | -38.49 | -50.85 | -50.67 | 89.56 | 94.89 | 76.9 |
Interest Expense | -2.42 | -2.75 | -4.36 | -1.12 | -1.68 | -2.06 |
Interest & Investment Income | 3.22 | 4.36 | 1.94 | 0.39 | 0.06 | 0.04 |
Currency Exchange Gain (Loss) | -2.29 | -4.58 | -0.89 | -1.33 | 1.22 | 3.41 |
Other Non Operating Income (Expenses) | -0.21 | -0.12 | -0.07 | -0.06 | 2.51 | 0.34 |
EBT Excluding Unusual Items | -40.19 | -53.94 | -54.05 | 87.44 | 97 | 78.63 |
Gain (Loss) on Sale of Investments | -3.62 | 0.1 | 0.04 | 0.05 | 0.02 | -0.26 |
Legal Settlements | 2.13 | 2.87 | 7.75 | 1.67 | - | -2.19 |
Other Unusual Items | 0.02 | 0.22 | 0.1 | -10.09 | -14.32 | -4.25 |
Pretax Income | -41.74 | -50.74 | -46.16 | 79.07 | 82.71 | 71.93 |
Income Tax Expense | 0.44 | -1.4 | 0.53 | 3.51 | 19.76 | 17.38 |
Earnings From Continuing Operations | -42.18 | -49.34 | -46.69 | 75.56 | 62.94 | 54.55 |
Minority Interest in Earnings | 1.99 | 2.94 | 0.49 | - | - | - |
Net Income | -40.19 | -46.4 | -46.21 | 75.56 | 62.94 | 54.55 |
Net Income to Common | -40.19 | -46.4 | -46.21 | 75.56 | 62.94 | 54.55 |
Net Income Growth | - | - | - | 20.04% | 15.39% | 126.32% |
Shares Outstanding (Basic) | 939 | 944 | 971 | 988 | 864 | 849 |
Shares Outstanding (Diluted) | 939 | 944 | 971 | 988 | 864 | 849 |
Shares Change (YoY) | -2.56% | -2.79% | -1.65% | 14.29% | 1.75% | - |
EPS (Basic) | -0.04 | -0.05 | -0.05 | 0.08 | 0.07 | 0.06 |
EPS (Diluted) | -0.04 | -0.05 | -0.05 | 0.08 | 0.07 | 0.06 |
EPS Growth | - | - | - | 5.03% | 13.82% | 125.49% |
Free Cash Flow | -18.13 | -10.6 | -17.16 | -15.82 | 21.6 | 51.09 |
Free Cash Flow Per Share | -0.02 | -0.01 | -0.02 | -0.02 | 0.03 | 0.06 |
Dividend Per Share | - | - | 0.005 | 0.020 | 0.048 | - |
Dividend Growth | - | - | -75.12% | -58.13% | - | - |
Gross Margin | 29.36% | 25.11% | 23.47% | 61.20% | 60.09% | 58.94% |
Operating Margin | -24.36% | -37.67% | -37.19% | 31.54% | 31.97% | 32.38% |
Profit Margin | -25.43% | -34.38% | -33.92% | 26.61% | 21.20% | 22.97% |
Free Cash Flow Margin | -11.47% | -7.85% | -12.60% | -5.57% | 7.28% | 21.51% |
EBITDA | -31.3 | -43.14 | -45.01 | 94.13 | 98.77 | 80.71 |
EBITDA Margin | -19.81% | -31.96% | -33.04% | 33.15% | 33.27% | 33.98% |
D&A For EBITDA | 7.19 | 7.71 | 5.66 | 4.57 | 3.88 | 3.81 |
EBIT | -38.49 | -50.85 | -50.67 | 89.56 | 94.89 | 76.9 |
EBIT Margin | -24.36% | -37.67% | -37.19% | 31.54% | 31.97% | 32.38% |
Effective Tax Rate | - | - | - | 4.44% | 23.90% | 24.16% |
Advertising Expenses | - | 18.43 | 16.19 | 15.75 | 19.45 | 15.87 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.