Wise Ally International Holdings Limited (HKG:9918)
Hong Kong · Delayed Price · Currency is HKD 0.9000
-0.0300 (-3.23%)
Jul 30, 2026, 6:10 PM HKT
HKG:9918 Income Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 |
| 854.95 | 1,261 | 1,227 | 1,336 | 1,047 | |
Revenue Growth | -32.19% | 2.74% | -8.11% | 27.52% | 27.80% |
Cost of Revenue | 722.78 | 1,013 | 1,017 | 1,141 | 853.07 |
Gross Profit | 132.18 | 247.9 | 210.65 | 194.95 | 194.26 |
Selling, General & Admin | 176.91 | 171.89 | 161.61 | 149.82 | 145.9 |
Other Operating Expenses | -0.47 | -0.61 | 1.24 | 0.56 | -1.74 |
Operating Expenses | 175.52 | 172.23 | 162.17 | 156.92 | 144.54 |
Operating Income | -43.34 | 75.67 | 48.48 | 38.03 | 49.72 |
Interest Expense | -8.89 | -19.67 | -19.96 | -11.52 | -7.57 |
Interest & Investment Income | 5.82 | 4.11 | 4.07 | 0.73 | 0.04 |
Earnings From Equity Investments | - | -0.01 | - | -2 | - |
Currency Exchange Gain (Loss) | -1.96 | 3.97 | 4.32 | 7.32 | -12.42 |
EBT Excluding Unusual Items | -48.36 | 64.07 | 36.91 | 32.56 | 29.77 |
Gain (Loss) on Sale of Investments | 23.96 | 19.23 | -29.36 | -13.09 | - |
Gain (Loss) on Sale of Assets | -0.45 | -0.1 | -2.06 | -0.15 | -2.33 |
Other Unusual Items | 0.93 | - | - | - | - |
Pretax Income | -23.92 | 83.19 | 5.49 | 19.31 | 27.45 |
Income Tax Expense | 7.26 | 10.95 | 4.24 | 4.18 | 7.33 |
Net Income | -31.18 | 72.23 | 1.25 | 15.13 | 20.12 |
Net Income to Common | -31.18 | 72.23 | 1.25 | 15.13 | 20.12 |
Net Income Growth | - | 5701.93% | -91.77% | -24.78% | 1286.63% |
Shares Outstanding (Basic) | 100 | 100 | 100 | 100 | 100 |
Shares Outstanding (Diluted) | 100 | 100 | 100 | 100 | 100 |
Shares Change | - | - | - | - | 0.62% |
EPS (Basic) | -0.31 | 0.72 | 0.01 | 0.15 | 0.20 |
EPS (Diluted) | -0.31 | 0.72 | 0.01 | 0.15 | 0.20 |
EPS Growth | - | 5701.93% | -91.77% | -24.78% | 1278.18% |
Additional Metrics
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 | 51.99 | 150.19 | 78.41 | 73.91 | 17.6 |
Free Cash Flow Per Share | 0.52 | 1.50 | 0.78 | 0.74 | 0.18 |
Dividend Per Share | - | - | - | 0.050 | 0.050 |
Dividend Growth | - | - | - | 0% | -50.00% |
Gross Margin | 15.46% | 19.66% | 17.16% | 14.60% | 18.55% |
Operating Margin | -5.07% | 6.00% | 3.95% | 2.85% | 4.75% |
Profit Margin | -3.65% | 5.73% | 0.10% | 1.13% | 1.92% |
Free Cash Flow Margin | 6.08% | 11.91% | 6.39% | 5.53% | 1.68% |
EBITDA | -30.49 | 89.11 | 65.81 | 56.8 | 67.82 |
EBITDA Margin | -3.57% | 7.07% | 5.36% | 4.25% | 6.48% |
D&A For EBITDA | 12.85 | 13.44 | 17.33 | 18.77 | 18.1 |
EBIT | -43.34 | 75.67 | 48.48 | 38.03 | 49.72 |
EBIT Margin | -5.07% | 6.00% | 3.95% | 2.85% | 4.75% |
Effective Tax Rate | - | 13.17% | 77.30% | 21.64% | 26.70% |