B.Duck Semk Holdings International Limited (HKG:2250)
Hong Kong · Delayed Price · Currency is HKD 0.3300
-0.0150 (-4.35%)
Sep 18, 2026, 3:28 PM HKT
HKG:2250 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 |
Operating Revenue | 162.41 | 172.54 | 128.53 | 129.54 | 192.61 | 290.02 |
Other Revenue | 4.63 | 5.08 | 7 | 6.69 | 91.38 | 6.81 |
| 167.05 | 177.62 | 135.53 | 136.23 | 283.99 | 296.83 | |
Revenue Growth | 5.72% | 31.05% | -0.52% | -52.03% | -4.33% | 24.98% |
Cost of Revenue | 111.3 | 117.22 | 101.06 | 104.26 | 110.19 | 118.47 |
Gross Profit | 55.75 | 60.4 | 34.47 | 31.97 | 173.8 | 178.37 |
Selling, General & Admin | 38.84 | 40.09 | 29.48 | 23.95 | 27.75 | 36.78 |
Other Operating Expenses | 95.54 | 91.29 | 39.76 | 44.64 | 45.17 | 35.78 |
Operating Expenses | 152.05 | 147.77 | 84.79 | 82.64 | 84.23 | 83.47 |
Operating Income | -96.3 | -87.37 | -50.32 | -50.67 | 89.56 | 94.89 |
Interest Expense | -2.47 | -2.46 | -2.75 | -4.36 | -1.12 | -1.68 |
Interest & Investment Income | 2.27 | 2.68 | 4.36 | 1.94 | 0.39 | 0.06 |
Currency Exchange Gain (Loss) | -1.33 | -0.98 | -4.58 | -0.89 | -1.33 | 1.22 |
Other Non Operating Income (Expenses) | -0.75 | -0.29 | -0.12 | -0.07 | -0.06 | 2.51 |
EBT Excluding Unusual Items | -99.51 | -88.42 | -53.4 | -54.05 | 87.44 | 97 |
Gain (Loss) on Sale of Investments | -0.35 | 0.84 | -0.44 | 0.04 | 0.05 | 0.02 |
Gain (Loss) on Sale of Assets | -1.17 | -1.17 | - | - | - | - |
Legal Settlements | 2.96 | 2.62 | 2.87 | 7.75 | 1.67 | - |
Other Unusual Items | 0.04 | 0.01 | 0.22 | 0.1 | -10.09 | -14.32 |
Pretax Income | -98.03 | -86.12 | -50.74 | -46.16 | 79.07 | 82.71 |
Income Tax Expense | -0.15 | 3.57 | -1.4 | 0.53 | 3.51 | 19.76 |
Earnings From Continuing Operations | -97.88 | -89.69 | -49.34 | -46.69 | 75.56 | 62.94 |
Minority Interest in Earnings | 1.45 | 1.99 | 2.94 | 0.49 | - | - |
Net Income | -96.43 | -87.7 | -46.4 | -46.21 | 75.56 | 62.94 |
Net Income to Common | -96.43 | -87.7 | -46.4 | -46.21 | 75.56 | 62.94 |
Net Income Growth | - | - | - | - | 20.04% | 15.39% |
Shares Outstanding (Basic) | 965 | 951 | 944 | 971 | 988 | 864 |
Shares Outstanding (Diluted) | 965 | 951 | 944 | 971 | 988 | 864 |
Shares Change | 2.75% | 0.78% | -2.79% | -1.65% | 14.29% | 1.75% |
EPS (Basic) | -0.10 | -0.09 | -0.05 | -0.05 | 0.08 | 0.07 |
EPS (Diluted) | -0.10 | -0.09 | -0.05 | -0.05 | 0.08 | 0.07 |
EPS Growth | - | - | - | - | 5.03% | 13.82% |
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 | - | -21.61 | -10.6 | -17.16 | -15.82 | 21.6 |
Free Cash Flow Per Share | - | -0.02 | -0.01 | -0.02 | -0.02 | 0.03 |
Dividend Per Share | - | - | - | 0.005 | 0.020 | 0.048 |
Dividend Growth | - | - | - | -75.12% | -58.13% | - |
Gross Margin | 33.37% | 34.01% | 25.43% | 23.47% | 61.20% | 60.09% |
Operating Margin | -57.65% | -49.19% | -37.13% | -37.19% | 31.54% | 31.97% |
Profit Margin | -57.72% | -49.38% | -34.24% | -33.92% | 26.61% | 21.20% |
Free Cash Flow Margin | - | -12.16% | -7.82% | -12.60% | -5.57% | 7.28% |
EBITDA | -89.41 | -77.77 | -42.61 | -45.01 | 94.13 | 98.77 |
EBITDA Margin | -53.52% | -43.78% | -31.44% | -33.04% | 33.15% | 33.27% |
D&A For EBITDA | 6.9 | 9.61 | 7.71 | 5.66 | 4.57 | 3.88 |
EBIT | -96.3 | -87.37 | -50.32 | -50.67 | 89.56 | 94.89 |
EBIT Margin | -57.65% | -49.19% | -37.13% | -37.19% | 31.54% | 31.97% |
Effective Tax Rate | - | - | - | - | 4.44% | 23.90% |
Advertising Expenses | - | 26.5 | 18.43 | 16.19 | 15.75 | 19.45 |