Legend Holdings Corporation (HKG:3396)
Hong Kong · Delayed Price · Currency is HKD 19.00
-0.16 (-0.84%)
Sep 15, 2026, 10:34 AM HKT
Legend Holdings Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. 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 | 683,200 | 602,012 | 508,952 | 431,637 | 480,695 | 487,259 |
Other Revenue | 11,424 | 11,182 | 13,152 | 11,202 | 5,073 | 3,968 |
| 694,625 | 613,194 | 522,103 | 442,840 | 485,768 | 491,228 | |
Revenue Growth | 22.00% | 17.45% | 17.90% | -8.84% | -1.11% | 17.17% |
Cost of Revenue | 575,379 | 510,386 | 427,638 | 359,162 | 398,575 | 404,630 |
Gross Profit | 119,246 | 102,808 | 94,466 | 83,677 | 87,193 | 86,597 |
Selling, General & Admin | 81,720 | 75,993 | 68,807 | 62,669 | 64,281 | 64,232 |
Other Operating Expenses | 1,758 | 1,639 | 1,083 | 1,005 | 361.4 | 1,051 |
Operating Expenses | 83,478 | 77,631 | 69,891 | 63,674 | 64,642 | 65,283 |
Operating Income | 35,768 | 25,177 | 24,575 | 20,003 | 22,551 | 21,315 |
Interest Expense | -13,047 | -12,863 | -15,098 | -12,576 | -7,418 | -6,384 |
Interest & Investment Income | 4,558 | 4,976 | 2,084 | 2,194 | 1,460 | 7,818 |
Earnings From Equity Investments | 758.05 | 582.79 | 281.34 | -488.58 | 147.78 | 977.94 |
Currency Exchange Gain (Loss) | -328.13 | -328.13 | -81.94 | -598.96 | -1,134 | -958.35 |
Other Non Operating Income (Expenses) | -3,973 | -3,078 | -3,274 | -2,537 | -1,062 | -940.94 |
EBT Excluding Unusual Items | 23,737 | 14,467 | 8,486 | 5,997 | 14,546 | 21,827 |
Merger & Restructuring Charges | -414.52 | -414.52 | -454.18 | -1,502 | -23.63 | -49.53 |
Gain (Loss) on Sale of Investments | -6,402 | - | - | -1,810 | -2,991 | - |
Gain (Loss) on Sale of Assets | -188.21 | -188.21 | 14.59 | -137.58 | -96.33 | 254.68 |
Asset Writedown | -409.74 | -351.6 | -354.48 | -122.88 | 1,414 | 57.74 |
Pretax Income | 16,322 | 13,512 | 7,692 | 2,424 | 12,849 | 22,090 |
Income Tax Expense | 6,292 | 3,713 | 9.04 | 1,794 | 2,455 | 6,042 |
Earnings From Continuing Operations | 10,030 | 9,799 | 7,683 | 630.31 | 10,394 | 16,049 |
Net Income to Company | 10,030 | 9,799 | 7,683 | 630.31 | 10,394 | 16,049 |
Minority Interest in Earnings | -7,439 | -8,738 | -7,550 | -4,505 | -9,227 | -10,294 |
Net Income | 2,591 | 1,061 | 133.23 | -3,874 | 1,167 | 5,755 |
Net Income to Common | 2,591 | 1,061 | 133.23 | -3,874 | 1,167 | 5,755 |
Net Income Growth | 374.23% | 696.21% | - | - | -79.72% | 48.78% |
Shares Outstanding (Basic) | 2,349 | 2,350 | 2,349 | 2,344 | 2,339 | 2,339 |
Shares Outstanding (Diluted) | 2,350 | 2,350 | 2,349 | 2,347 | 2,348 | 2,341 |
Shares Change | -0.02% | 0.05% | 0.07% | -0.02% | 0.31% | 0.07% |
EPS (Basic) | 1.10 | 0.45 | 0.06 | -1.65 | 0.50 | 2.46 |
EPS (Diluted) | 1.02 | 0.32 | -0.01 | -1.68 | 0.37 | 2.28 |
EPS Growth | 653.29% | - | - | - | -83.78% | 40.83% |
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 | 14,139 | 8,781 | 14,296 | -5,821 | 33,256 | 12,311 |
Free Cash Flow Per Share | 6.02 | 3.74 | 6.09 | -2.48 | 14.16 | 5.26 |
Dividend Per Share | - | 0.100 | - | - | 0.200 | 0.400 |
Dividend Growth | - | - | - | - | -50.00% | 11.11% |
Gross Margin | 17.17% | 16.77% | 18.09% | 18.90% | 17.95% | 17.63% |
Operating Margin | 5.15% | 4.11% | 4.71% | 4.52% | 4.64% | 4.34% |
Profit Margin | 0.37% | 0.17% | 0.03% | -0.88% | 0.24% | 1.17% |
Free Cash Flow Margin | 2.04% | 1.43% | 2.74% | -1.31% | 6.85% | 2.51% |
EBITDA | 44,720 | 34,248 | 33,547 | 28,165 | 30,231 | 28,272 |
EBITDA Margin | 6.44% | 5.58% | 6.42% | 6.36% | 6.22% | 5.75% |
D&A For EBITDA | 8,951 | 9,070 | 8,972 | 8,162 | 7,680 | 6,957 |
EBIT | 35,768 | 25,177 | 24,575 | 20,003 | 22,551 | 21,315 |
EBIT Margin | 5.15% | 4.11% | 4.71% | 4.52% | 4.64% | 4.34% |
Effective Tax Rate | 38.55% | 27.48% | 0.12% | 74.00% | 19.11% | 27.35% |
Revenue as Reported | - | - | - | - | 483,663 | 489,872 |
Advertising Expenses | - | 8,899 | 7,490 | 5,907 | 7,060 | 6,963 |