Homeland Interactive Technology Ltd. (HKG:3798)
Hong Kong · Delayed Price · Currency is HKD 1.210
0.00 (0.00%)
At close: Sep 9, 2026
HKG:3798 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 |
| 1,245 | 1,349 | 1,386 | 1,780 | 1,563 | 1,141 | |
Revenue Growth | -2.50% | -2.69% | -22.12% | 13.87% | 37.03% | 47.73% |
Cost of Revenue | 497.69 | 695.25 | 814.11 | 625.68 | 542.32 | 303.52 |
Gross Profit | 746.85 | 653.5 | 571.97 | 1,154 | 1,021 | 837.05 |
Selling, General & Admin | 497.16 | 460.15 | 659.84 | 728.49 | 763.79 | 392.67 |
Research & Development | 42.53 | 46.43 | 73.04 | - | - | - |
Operating Expenses | 539.7 | 506.6 | 732.87 | 728.49 | 769.18 | 392.67 |
Operating Income | 207.15 | 146.9 | -160.9 | 425.5 | 251.44 | 444.38 |
Interest Expense | -0.82 | -0.91 | -1.05 | -1.02 | -1.43 | -0.85 |
Interest & Investment Income | 21.81 | 22.83 | 26.39 | 37.86 | 27.28 | 16.52 |
Earnings From Equity Investments | -47.97 | -40.79 | -30.13 | 12.49 | 40.97 | 27.32 |
Currency Exchange Gain (Loss) | -13.91 | -7.99 | 6.14 | 6.51 | 11.05 | -1.47 |
Other Non Operating Income (Expenses) | -10.82 | -11.39 | 4.8 | 25.43 | 46.78 | -8.19 |
EBT Excluding Unusual Items | 155.44 | 108.66 | -154.75 | 506.78 | 376.09 | 477.71 |
Gain (Loss) on Sale of Investments | -22.59 | 10.42 | 42.56 | -17.63 | 0.09 | - |
Gain (Loss) on Sale of Assets | 0.66 | 0.66 | 9.78 | -0.18 | -0.05 | -0.28 |
Other Unusual Items | - | - | 10.86 | 12.12 | -0.15 | - |
Pretax Income | 133.52 | 119.73 | -91.54 | 501.1 | 375.98 | 477.43 |
Income Tax Expense | 58.41 | 39.48 | -15.32 | 60.63 | 26.33 | 65.67 |
Earnings From Continuing Operations | 75.11 | 80.25 | -76.22 | 440.47 | 349.65 | 411.76 |
Earnings From Discontinued Operations | - | - | - | - | 116.03 | 88.52 |
Net Income to Company | 75.11 | 80.25 | -76.22 | 440.47 | 465.68 | 500.28 |
Minority Interest in Earnings | -13.98 | -21.11 | 2.05 | -3.53 | -0.41 | 0.44 |
Net Income | 61.13 | 59.14 | -74.17 | 436.94 | 465.27 | 500.71 |
Net Income to Common | 61.13 | 59.14 | -74.17 | 436.94 | 465.27 | 500.71 |
Net Income Growth | - | - | - | -6.09% | -7.08% | 28.12% |
Shares Outstanding (Basic) | 1,202 | 1,219 | 1,249 | 1,259 | 1,250 | 1,259 |
Shares Outstanding (Diluted) | 1,202 | 1,219 | 1,249 | 1,265 | 1,267 | 1,286 |
Shares Change | -2.61% | -2.40% | -1.25% | -0.16% | -1.50% | 1.26% |
EPS (Basic) | 0.05 | 0.05 | -0.06 | 0.35 | 0.37 | 0.40 |
EPS (Diluted) | 0.05 | 0.05 | -0.06 | 0.35 | 0.37 | 0.39 |
EPS Growth | - | - | - | -5.93% | -5.66% | 26.53% |
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 | 22.36 | 203.85 | 53.48 | 412.82 | 228.83 | 387.34 |
Free Cash Flow Per Share | 0.02 | 0.17 | 0.04 | 0.33 | 0.18 | 0.30 |
Dividend Per Share | - | - | - | 0.090 | 0.130 | - |
Dividend Growth | - | - | - | -30.77% | - | - |
Gross Margin | 60.01% | 48.45% | 41.27% | 64.84% | 65.30% | 73.39% |
Operating Margin | 16.64% | 10.89% | -11.61% | 23.91% | 16.09% | 38.96% |
Profit Margin | 4.91% | 4.38% | -5.35% | 24.55% | 29.77% | 43.90% |
Free Cash Flow Margin | 1.80% | 15.11% | 3.86% | 23.20% | 14.64% | 33.96% |
EBITDA | 235.99 | 191.02 | -127.03 | 437.72 | 260.82 | 449.92 |
EBITDA Margin | 18.96% | 14.16% | -9.16% | 24.59% | 16.69% | 39.45% |
D&A For EBITDA | 28.83 | 44.12 | 33.87 | 12.21 | 9.38 | 5.55 |
EBIT | 207.15 | 146.9 | -160.9 | 425.5 | 251.44 | 444.38 |
EBIT Margin | 16.64% | 10.89% | -11.61% | 23.91% | 16.09% | 38.96% |
Effective Tax Rate | 43.74% | 32.97% | - | 12.10% | 7.00% | 13.76% |