Baijuyi Holdings Group Limited (HKG:8081)
Hong Kong · Delayed Price · Currency is HKD 0.0130
-0.0010 (-7.14%)
Oct 5, 2026, 3:02 PM HKT
Baijuyi Holdings Group 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 |
| 73.82 | 69.97 | 68.33 | 64.53 | 134.37 | 1,800 | |
Revenue Growth | 14.00% | 2.40% | 5.89% | -51.98% | -92.53% | 71.24% |
Cost of Revenue | 16.91 | 14.13 | 10.89 | 9.61 | 75.79 | 1,619 |
Gross Profit | 56.91 | 55.84 | 57.44 | 54.92 | 58.58 | 180.76 |
Selling, General & Admin | 70.9 | 72.73 | 83.76 | 83.72 | 104.22 | 294.47 |
Operating Expenses | 71.02 | 72.73 | 83.76 | 83.9 | 104.5 | 294.18 |
Operating Income | -14.11 | -16.9 | -26.32 | -28.98 | -45.91 | -113.42 |
Interest Expense | -7.61 | -7.96 | -7.33 | -6.49 | -9.24 | -28.43 |
Interest & Investment Income | 1.47 | 1.41 | 0.31 | 0.05 | 0 | 0.2 |
Earnings From Equity Investments | -19.36 | -19.06 | -20.57 | -14.69 | 11.48 | 21.43 |
Currency Exchange Gain (Loss) | 3.8 | 3.8 | - | - | - | - |
Other Non Operating Income (Expenses) | -6.81 | -6.81 | 2.23 | 2.21 | 16.8 | 10.54 |
EBT Excluding Unusual Items | -42.62 | -45.52 | -51.7 | -47.9 | -26.88 | -109.68 |
Impairment of Goodwill | - | - | - | - | -1.74 | - |
Gain (Loss) on Sale of Investments | 1.09 | -0.03 | -30.9 | -8.07 | -2.24 | -8.69 |
Gain (Loss) on Sale of Assets | - | - | -0.15 | 72.15 | 26.91 | 79.54 |
Asset Writedown | -13.15 | -13.15 | - | - | - | -0.28 |
Other Unusual Items | - | - | 1.01 | - | - | - |
Pretax Income | -54.69 | -58.7 | -81.74 | 16.17 | 8.88 | 12.07 |
Income Tax Expense | 1.11 | 1.11 | - | - | -1.05 | 1.23 |
Earnings From Continuing Operations | -55.79 | -59.8 | -81.74 | 16.17 | 9.93 | 10.84 |
Earnings From Discontinued Operations | - | - | -5.83 | -3.72 | - | - |
Net Income to Company | -55.79 | -59.8 | -87.57 | 12.45 | 9.93 | 10.84 |
Minority Interest in Earnings | - | -0 | 0.01 | 0.19 | 1.28 | 44.86 |
Net Income | -55.79 | -59.81 | -87.56 | 12.64 | 11.21 | 55.7 |
Net Income to Common | -55.79 | -59.81 | -87.56 | 12.64 | 11.21 | 55.7 |
Net Income Growth | - | - | - | 12.84% | -79.88% | - |
Shares Outstanding (Basic) | 5,156 | 5,156 | 5,156 | 5,261 | 5,336 | 5,336 |
Shares Outstanding (Diluted) | 5,156 | 5,156 | 5,156 | 5,261 | 5,336 | 5,336 |
Shares Change | - | - | -1.99% | -1.42% | - | - |
EPS (Basic) | -0.01 | -0.01 | -0.02 | 0.00 | 0.00 | 0.01 |
EPS (Diluted) | -0.01 | -0.01 | -0.02 | 0.00 | 0.00 | 0.01 |
EPS Growth | - | - | - | 14.48% | -79.89% | - |
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 | -12.82 | -11.54 | -35.76 | 11.64 | -6 | -265.15 |
Free Cash Flow Per Share | -0.00 | -0.00 | -0.01 | 0.00 | -0.00 | -0.05 |
Gross Margin | 77.09% | 79.80% | 84.06% | 85.10% | 43.60% | 10.04% |
Operating Margin | -19.11% | -24.15% | -38.52% | -44.91% | -34.17% | -6.30% |
Profit Margin | -75.57% | -85.48% | -128.15% | 19.59% | 8.34% | 3.09% |
Free Cash Flow Margin | -17.36% | -16.50% | -52.33% | 18.04% | -4.46% | -14.74% |
EBITDA | -7.16 | -9.83 | -17.55 | -20.92 | -37.76 | -87.95 |
EBITDA Margin | -9.70% | -14.04% | -25.69% | -32.42% | -28.10% | -4.89% |
D&A For EBITDA | 6.95 | 7.07 | 8.77 | 8.06 | 8.16 | 25.47 |
EBIT | -14.11 | -16.9 | -26.32 | -28.98 | -45.91 | -113.42 |
EBIT Margin | -19.11% | -24.15% | -38.52% | -44.91% | -34.17% | -6.30% |
Effective Tax Rate | - | - | - | - | - | 10.16% |