Smoore International Holdings Limited (HKG:6969)
Hong Kong · Delayed Price · Currency is HKD 8.42
+0.05 (0.54%)
Oct 26, 2026, 4:08 PM HKT
HKG:6969 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 | Sep '26 Sep 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 | 15,201 | 14,256 | 11,799 | 11,203 | 12,145 | 13,755 |
| 15,201 | 14,256 | 11,799 | 11,203 | 12,145 | 13,755 | |
Revenue Growth | 11.56% | 20.83% | 5.32% | -7.75% | -11.71% | 37.42% |
Cost of Revenue | 9,322 | 9,322 | 7,324 | 6,828 | 6,767 | 6,234 |
Gross Profit | 5,879 | 4,934 | 4,475 | 4,375 | 5,378 | 7,521 |
Selling, General & Admin | 2,199 | 2,199 | 1,834 | 1,393 | 1,536 | 1,057 |
Research & Development | 1,523 | 1,523 | 1,572 | 1,483 | 1,372 | 670.63 |
Other Operating Expenses | 824.38 | 77.18 | 63.06 | 34.16 | 114.06 | 126.22 |
Operating Expenses | 4,578 | 3,831 | 3,489 | 2,920 | 3,021 | 1,861 |
Operating Income | 1,301 | 1,103 | 985.72 | 1,455 | 2,358 | 5,660 |
Interest Expense | -26.45 | -26.45 | -37.86 | -27.19 | -28.98 | -25.05 |
Interest & Investment Income | 633.02 | 633.02 | 647.56 | 516.7 | 417.42 | 490.36 |
Currency Exchange Gain (Loss) | -149.14 | -149.14 | 27.25 | -76.3 | 76.68 | 29.73 |
Other Non Operating Income (Expenses) | 61.9 | 61.9 | 15.4 | 12.36 | 13.4 | 12.12 |
EBT Excluding Unusual Items | 1,820 | 1,623 | 1,638 | 1,880 | 2,836 | 6,167 |
Gain (Loss) on Sale of Investments | 48.24 | 48.24 | 7.46 | 52.64 | 72.81 | - |
Gain (Loss) on Sale of Assets | -58.22 | -58.22 | -59.16 | -75.33 | -20.25 | -0.13 |
Asset Writedown | - | - | - | - | -4.65 | -17.85 |
Legal Settlements | -176.35 | -176.35 | - | - | - | - |
Other Unusual Items | 39.34 | 39.34 | 68.67 | 78.87 | 70.2 | 60.17 |
Pretax Income | 1,673 | 1,476 | 1,655 | 1,937 | 2,954 | 6,209 |
Income Tax Expense | 483.99 | 414.09 | 351.79 | 291.45 | 444.01 | 922.38 |
Earnings From Continuing Operations | 1,189 | 1,062 | 1,303 | 1,645 | 2,510 | 5,287 |
Minority Interest in Earnings | 2.2 | 2.2 | - | - | - | - |
Net Income | 1,192 | 1,064 | 1,303 | 1,645 | 2,510 | 5,287 |
Net Income to Common | 1,192 | 1,064 | 1,303 | 1,645 | 2,510 | 5,287 |
Net Income Growth | 13.47% | -18.37% | -20.78% | -34.47% | -52.52% | 120.30% |
Shares Outstanding (Basic) | 6,196 | 6,099 | 6,085 | 6,090 | 6,025 | 5,972 |
Shares Outstanding (Diluted) | 6,196 | 6,216 | 6,143 | 6,168 | 6,180 | 6,191 |
Shares Change | - | 1.19% | -0.40% | -0.21% | -0.17% | 8.79% |
EPS (Basic) | 0.19 | 0.17 | 0.21 | 0.27 | 0.42 | 0.89 |
EPS (Diluted) | 0.19 | 0.17 | 0.21 | 0.27 | 0.41 | 0.85 |
EPS Growth | - | -19.37% | -20.43% | -34.34% | -52.44% | 102.51% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 | - | -49.29 | 855.66 | 2,004 | -1,185 | 1,630 |
Free Cash Flow Per Share | - | -0.01 | 0.14 | 0.33 | -0.19 | 0.26 |
Dividend Per Share | 0.347 | 0.359 | 0.094 | 0.091 | 0.159 | 0.318 |
Dividend Growth | 50.77% | 282.52% | 3.52% | -42.99% | -49.89% | 39.75% |
Gross Margin | 38.67% | 34.61% | 37.93% | 39.05% | 44.28% | 54.68% |
Operating Margin | 8.56% | 7.74% | 8.35% | 12.98% | 19.41% | 41.15% |
Profit Margin | 7.84% | 7.46% | 11.05% | 14.68% | 20.67% | 38.44% |
Free Cash Flow Margin | - | -0.35% | 7.25% | 17.89% | -9.75% | 11.85% |
EBITDA | 1,617 | 1,388 | 1,271 | 1,498 | 2,580 | 5,748 |
EBITDA Margin | 10.64% | 9.74% | 10.77% | 13.37% | 21.24% | 41.79% |
D&A For EBITDA | 315.81 | 284.95 | 285.14 | 43.07 | 222.04 | 87.74 |
EBIT | 1,301 | 1,103 | 985.72 | 1,455 | 2,358 | 5,660 |
EBIT Margin | 8.56% | 7.74% | 8.35% | 12.98% | 19.41% | 41.15% |
Effective Tax Rate | 28.92% | 28.06% | 21.26% | 15.05% | 15.03% | 14.85% |