B.Duck Semk Holdings International Limited (HKG:2250)
1.370
-0.070 (-4.86%)
Last updated: Jul 15, 2025
HKG:2250 Income Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2018 - 2019 |
---|---|---|---|---|---|---|
Period Ending | 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 | 2018 - 2019 |
Operating Revenue | 128.53 | 129.54 | 192.61 | 290.02 | 233.52 | Upgrade |
Other Revenue | 6.47 | 6.69 | 91.38 | 6.81 | 4 | Upgrade |
134.99 | 136.23 | 283.99 | 296.83 | 237.51 | Upgrade | |
Revenue Growth (YoY) | -0.91% | -52.03% | -4.33% | 24.98% | -3.58% | Upgrade |
Cost of Revenue | 101.1 | 104.26 | 110.19 | 118.47 | 97.54 | Upgrade |
Gross Profit | 33.9 | 31.97 | 173.8 | 178.37 | 139.98 | Upgrade |
Selling, General & Admin | 29.48 | 23.95 | 27.75 | 36.78 | 31.13 | Upgrade |
Other Operating Expenses | 39.73 | 44.64 | 45.17 | 35.78 | 21.88 | Upgrade |
Operating Expenses | 84.75 | 82.64 | 84.23 | 83.47 | 63.08 | Upgrade |
Operating Income | -50.85 | -50.67 | 89.56 | 94.89 | 76.9 | Upgrade |
Interest Expense | -2.75 | -4.36 | -1.12 | -1.68 | -2.06 | Upgrade |
Interest & Investment Income | 4.36 | 1.94 | 0.39 | 0.06 | 0.04 | Upgrade |
Currency Exchange Gain (Loss) | -4.58 | -0.89 | -1.33 | 1.22 | 3.41 | Upgrade |
Other Non Operating Income (Expenses) | -0.12 | -0.07 | -0.06 | 2.51 | 0.34 | Upgrade |
EBT Excluding Unusual Items | -53.94 | -54.05 | 87.44 | 97 | 78.63 | Upgrade |
Gain (Loss) on Sale of Investments | 0.1 | 0.04 | 0.05 | 0.02 | -0.26 | Upgrade |
Legal Settlements | 2.87 | 7.75 | 1.67 | - | -2.19 | Upgrade |
Other Unusual Items | 0.22 | 0.1 | -10.09 | -14.32 | -4.25 | Upgrade |
Pretax Income | -50.74 | -46.16 | 79.07 | 82.71 | 71.93 | Upgrade |
Income Tax Expense | -1.4 | 0.53 | 3.51 | 19.76 | 17.38 | Upgrade |
Earnings From Continuing Operations | -49.34 | -46.69 | 75.56 | 62.94 | 54.55 | Upgrade |
Minority Interest in Earnings | 2.94 | 0.49 | - | - | - | Upgrade |
Net Income | -46.4 | -46.21 | 75.56 | 62.94 | 54.55 | Upgrade |
Net Income to Common | -46.4 | -46.21 | 75.56 | 62.94 | 54.55 | Upgrade |
Net Income Growth | - | - | 20.04% | 15.39% | 126.32% | Upgrade |
Shares Outstanding (Basic) | 944 | 971 | 988 | 864 | 849 | Upgrade |
Shares Outstanding (Diluted) | 944 | 971 | 988 | 864 | 849 | Upgrade |
Shares Change (YoY) | -2.79% | -1.65% | 14.29% | 1.75% | - | Upgrade |
EPS (Basic) | -0.05 | -0.05 | 0.08 | 0.07 | 0.06 | Upgrade |
EPS (Diluted) | -0.05 | -0.05 | 0.08 | 0.07 | 0.06 | Upgrade |
EPS Growth | - | - | 5.03% | 13.82% | 125.49% | Upgrade |
Free Cash Flow | -10.6 | -17.16 | -15.82 | 21.6 | 51.09 | Upgrade |
Free Cash Flow Per Share | -0.01 | -0.02 | -0.02 | 0.03 | 0.06 | Upgrade |
Dividend Per Share | - | 0.005 | 0.020 | 0.048 | - | Upgrade |
Dividend Growth | - | -75.12% | -58.13% | - | - | Upgrade |
Gross Margin | 25.11% | 23.47% | 61.20% | 60.09% | 58.94% | Upgrade |
Operating Margin | -37.67% | -37.19% | 31.54% | 31.97% | 32.38% | Upgrade |
Profit Margin | -34.38% | -33.92% | 26.61% | 21.20% | 22.97% | Upgrade |
Free Cash Flow Margin | -7.85% | -12.60% | -5.57% | 7.28% | 21.51% | Upgrade |
EBITDA | -43.14 | -45.01 | 94.13 | 98.77 | 80.71 | Upgrade |
EBITDA Margin | -31.96% | -33.04% | 33.15% | 33.27% | 33.98% | Upgrade |
D&A For EBITDA | 7.71 | 5.66 | 4.57 | 3.88 | 3.81 | Upgrade |
EBIT | -50.85 | -50.67 | 89.56 | 94.89 | 76.9 | Upgrade |
EBIT Margin | -37.67% | -37.19% | 31.54% | 31.97% | 32.38% | Upgrade |
Effective Tax Rate | - | - | 4.44% | 23.90% | 24.16% | Upgrade |
Advertising Expenses | 18.43 | 16.19 | 15.75 | 19.45 | 15.87 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.