NOIZ Group Limited (HKG:8163)
Hong Kong · Delayed Price · Currency is HKD 0.0340
+0.0020 (6.25%)
Feb 13, 2026, 3:39 PM HKT
NOIZ Group Income Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 21.99 | 20.58 | 18.94 | 18.15 | 21.2 | 39.86 |
Other Revenue | - | - | - | -0.46 | -0.8 | - |
| 21.99 | 20.58 | 18.94 | 17.69 | 20.4 | 39.86 | |
Revenue Growth (YoY) | -0.11% | 8.65% | 7.03% | -13.26% | -48.83% | -91.74% |
Cost of Revenue | 10.65 | 15.04 | 0.03 | 35.23 | 31.56 | 87.79 |
Gross Profit | 11.33 | 5.54 | 18.91 | -17.54 | -11.16 | -47.92 |
Selling, General & Admin | 22.4 | 25.2 | 32.27 | - | - | 39.48 |
Other Operating Expenses | - | - | - | -0.21 | -2.23 | - |
Operating Expenses | 23.39 | 26.19 | 32.19 | -0.41 | -1.98 | 41.07 |
Operating Income | -12.06 | -20.65 | -13.28 | -17.12 | -9.18 | -88.99 |
Interest Expense | -5.64 | -11.91 | -12.54 | -13.72 | -11.82 | -13.32 |
Interest & Investment Income | 0 | 0.02 | 0.19 | - | - | 0.02 |
Earnings From Equity Investments | - | - | -0.46 | -0.18 | - | - |
Other Non Operating Income (Expenses) | -1.06 | -0.97 | 0.37 | 0.16 | 0.23 | 5.84 |
EBT Excluding Unusual Items | -18.75 | -33.51 | -25.72 | -30.88 | -20.77 | -96.45 |
Gain (Loss) on Sale of Investments | 2.21 | 2.02 | -0.01 | - | - | -0.66 |
Gain (Loss) on Sale of Assets | 6 | 3.25 | - | 0.02 | -4.03 | 1.11 |
Asset Writedown | - | - | - | - | - | -1.85 |
Other Unusual Items | 0.75 | 0.75 | - | 0.68 | 0.62 | 0.53 |
Pretax Income | -9.8 | -27.5 | -25.73 | -30.18 | -24.18 | -97.31 |
Income Tax Expense | - | -0.22 | -0.06 | -0.08 | -0.03 | 0.47 |
Earnings From Continuing Operations | -9.8 | -27.27 | -25.67 | -30.1 | -24.15 | -97.78 |
Earnings From Discontinued Operations | - | - | - | 2.28 | -6.64 | - |
Net Income to Company | -9.8 | -27.27 | -25.67 | -27.82 | -30.79 | -97.78 |
Minority Interest in Earnings | - | - | - | - | -0.34 | 26.07 |
Net Income | -9.8 | -27.27 | -25.67 | -27.82 | -31.12 | -71.71 |
Net Income to Common | -9.8 | -27.27 | -25.67 | -27.82 | -31.12 | -71.71 |
Shares Outstanding (Basic) | 607 | 604 | 579 | 525 | 292 | 87 |
Shares Outstanding (Diluted) | 607 | 604 | 579 | 525 | 292 | 87 |
Shares Change (YoY) | 1.41% | 4.31% | 10.27% | 79.95% | 236.61% | 264.55% |
EPS (Basic) | -0.02 | -0.05 | -0.04 | -0.05 | -0.11 | -0.83 |
EPS (Diluted) | -0.02 | -0.05 | -0.04 | -0.05 | -0.11 | -0.83 |
Free Cash Flow | 3.5 | -11.8 | -8.84 | -5.77 | -1.61 | -35.8 |
Free Cash Flow Per Share | 0.01 | -0.02 | -0.01 | -0.01 | -0.01 | -0.41 |
Gross Margin | 51.54% | 26.93% | 99.87% | -99.12% | -54.73% | -120.23% |
Operating Margin | -54.83% | -100.33% | -70.13% | -96.78% | -45.01% | -223.26% |
Profit Margin | -44.55% | -132.55% | -135.56% | -157.23% | -152.58% | -179.90% |
Free Cash Flow Margin | 15.92% | -57.37% | -46.69% | -32.62% | -7.89% | -89.80% |
EBITDA | -10.85 | -18.13 | -10.33 | -14.98 | -7.81 | -87.84 |
EBITDA Margin | -49.34% | -88.11% | -54.57% | -84.66% | -38.29% | -220.38% |
D&A For EBITDA | 1.21 | 2.52 | 2.95 | 2.15 | 1.37 | 1.15 |
EBIT | -12.06 | -20.65 | -13.28 | -17.12 | -9.18 | -88.99 |
EBIT Margin | -54.83% | -100.33% | -70.13% | -96.78% | -45.01% | -223.26% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.