Crazy Sports Group Limited
HKEX:0082.HK
0.112 (HKD) • At close September 17, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
| 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q2 | 2014 Q2 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 208.311 | 217.294 | 272.89 | 416.972 | 286.483 | 282.194 | 229.024 | 1,066.52 | 1,226.348 | 1,218.477 | 1,816.65 | 1,565.159 | 418.444 | 92.182 | 84.095 | 70.026 | 86.326 | 748.034 | 379.669 | 148.77 | 215.409 | 148.77 | 148.77 | 119.2 | 119.2 | 119.2 | 119.2 | 237.518 | 237.518 | 237.518 | 237.518 | 191.898 | 191.898 | 191.898 | 191.898 | 74.676 | 74.676 | 74.676 | 74.676 | 16.481 | 16.481 | 16.481 | 16.481 | 14.6 | 14.6 | 14.6 | 14.6 | 4.651 | 4.651 | 4.651 | 4.651 | 4.502 | 4.502 | 4.502 | 4.502 | 5.216 | 5.216 | 5.216 | 5.216 |
| Cost of Revenue
| 127.761 | 135.045 | 178.598 | 294.396 | 156.597 | 163.418 | 125.371 | 1,012.42 | 1,173.266 | 1,144.257 | 1,842.787 | 1,571.638 | 464.574 | 162.398 | 162.576 | 137.365 | 135.684 | 314.428 | 283.285 | 99.691 | 115.48 | 99.691 | 99.691 | 52.13 | 52.13 | 52.13 | 52.13 | 71.224 | 71.224 | 71.224 | 71.224 | 40.602 | 40.602 | 40.602 | 40.602 | 11.487 | 11.487 | 11.487 | 11.487 | 11.456 | 11.456 | 11.456 | 11.456 | 9.94 | 9.94 | 9.94 | 9.94 | 3.911 | 3.911 | 3.911 | 3.911 | 1.933 | 1.933 | 1.933 | 1.933 | 3.31 | 3.31 | 3.31 | 3.31 |
| Gross Profit
| 80.55 | 82.249 | 94.292 | 122.576 | 129.886 | 118.776 | 103.653 | 54.1 | 53.082 | 74.22 | -26.137 | -6.479 | -46.13 | -70.216 | -78.481 | -67.339 | -49.358 | 433.606 | 96.384 | 49.078 | 99.929 | 49.078 | 49.078 | 67.071 | 67.071 | 67.071 | 67.071 | 166.294 | 166.294 | 166.294 | 166.294 | 151.296 | 151.296 | 151.296 | 151.296 | 63.189 | 63.189 | 63.189 | 63.189 | 5.025 | 5.025 | 5.025 | 5.025 | 4.66 | 4.66 | 4.66 | 4.66 | 0.74 | 0.74 | 0.74 | 0.74 | 2.569 | 2.569 | 2.569 | 2.569 | 1.906 | 1.906 | 1.906 | 1.906 |
| Gross Profit Ratio
| 0.387 | 0.379 | 0.346 | 0.294 | 0.453 | 0.421 | 0.453 | 0.051 | 0.043 | 0.061 | -0.014 | -0.004 | -0.11 | -0.762 | -0.933 | -0.962 | -0.572 | 0.58 | 0.254 | 0.33 | 0.464 | 0.33 | 0.33 | 0.563 | 0.563 | 0.563 | 0.563 | 0.7 | 0.7 | 0.7 | 0.7 | 0.788 | 0.788 | 0.788 | 0.788 | 0.846 | 0.846 | 0.846 | 0.846 | 0.305 | 0.305 | 0.305 | 0.305 | 0.319 | 0.319 | 0.319 | 0.319 | 0.159 | 0.159 | 0.159 | 0.159 | 0.571 | 0.571 | 0.571 | 0.571 | 0.365 | 0.365 | 0.365 | 0.365 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.282 | 19.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 24.112 | 21.836 | 20.22 | 38.407 | 38.998 | 41.592 | 27.548 | 0 | 62.784 | 80.765 | 91.731 | 67.45 | 41.491 | 43.133 | 58.978 | 50.726 | 281.355 | 98.542 | 49.316 | 98.723 | 49.316 | 49.316 | 47.922 | 47.922 | 47.922 | 47.922 | 34.57 | 34.57 | 34.57 | 34.57 | 25.996 | 25.996 | 25.996 | 25.996 | 19.845 | 19.845 | 19.845 | 19.845 | 19.809 | 19.809 | 19.809 | 19.809 | 21.597 | 21.597 | 21.597 | 21.597 | 19.35 | 19.35 | 19.35 | 19.35 | 7.715 | 7.715 | 7.715 | 7.715 | 7.245 | 7.245 | 7.245 | 7.245 |
| Selling & Marketing Expenses
| 0 | 62.365 | 83.727 | 109.624 | 81.873 | 68.111 | 42.402 | 29.498 | 0 | 37.479 | 15.662 | 22.677 | 18.972 | 13.497 | 9.545 | 5.389 | 40.415 | 163.662 | 87.658 | 47.412 | 101.989 | 47.412 | 47.412 | 15.47 | 15.47 | 15.47 | 15.47 | 61.825 | 61.825 | 61.825 | 61.825 | 32.591 | 32.591 | 32.591 | 32.591 | 15.937 | 15.937 | 15.937 | 15.937 | 20.45 | 20.45 | 20.45 | 20.45 | 4.395 | 4.395 | 4.395 | 4.395 | 1.582 | 1.582 | 1.582 | 1.582 | 1.516 | 1.516 | 1.516 | 1.516 | 3.186 | 3.186 | 3.186 | 3.186 |
| SG&A
| 86.345 | 83.642 | 105.563 | 131.239 | 140.468 | 100.37 | 83.994 | 79.834 | 108.315 | 100.263 | 91.825 | 114.408 | 86.422 | 54.988 | 52.678 | 64.367 | 91.141 | 445.017 | 186.2 | 96.728 | 200.712 | 96.728 | 96.728 | 63.393 | 63.393 | 63.393 | 63.393 | 96.395 | 96.395 | 96.395 | 96.395 | 58.587 | 58.587 | 58.587 | 58.587 | 35.782 | 35.782 | 35.782 | 35.782 | 40.259 | 40.259 | 40.259 | 40.259 | 25.992 | 25.992 | 25.992 | 25.992 | 20.932 | 20.932 | 20.932 | 20.932 | 9.231 | 9.231 | 9.231 | 9.231 | 10.431 | 10.431 | 10.431 | 10.431 |
| Other Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.094 | -2.094 | -2.094 | -2.094 | -0.732 | -0.732 | -0.732 | -0.732 | -12.701 | -12.701 | -12.701 | -12.701 | 0 | 0 | 0 | 0 | 7.73 | 7.73 | 7.73 | 7.73 | 10.454 | 10.454 | 10.454 | 10.454 | 17.063 | 17.063 | 17.063 | 17.063 |
| Operating Expenses
| 86.345 | 83.642 | 105.563 | 131.239 | 140.468 | 100.37 | 83.994 | 79.834 | 108.315 | 100.263 | 91.825 | 130.22 | 206.846 | 54.57 | 810.575 | 64.135 | 89.03 | 436.096 | 146.77 | 96.728 | 196.841 | 96.728 | 96.728 | 63.393 | 63.393 | 63.393 | 63.393 | 96.395 | 96.395 | 96.395 | 96.395 | 56.493 | 56.493 | 56.493 | 56.493 | 35.05 | 35.05 | 35.05 | 35.05 | 27.558 | 27.558 | 27.558 | 27.558 | 25.992 | 25.992 | 25.992 | 25.992 | 28.661 | 28.661 | 28.661 | 28.661 | 19.685 | 19.685 | 19.685 | 19.685 | 27.494 | 27.494 | 27.494 | 27.494 |
| Operating Income
| -5.795 | -1.393 | -11.271 | -8.663 | -10.582 | 18.406 | 19.659 | -25.734 | -55.233 | -26.043 | -117.962 | -120.887 | -132.552 | -125.204 | -131.159 | -131.706 | -140.499 | -11.411 | -89.816 | -33.991 | -100.783 | -33.991 | -33.991 | 10.26 | 10.26 | 10.26 | 10.26 | 102.517 | 102.517 | 102.517 | 102.517 | 88.13 | 88.13 | 88.13 | 88.13 | 26.728 | 26.728 | 26.728 | 26.728 | -22.753 | -22.753 | -22.753 | -22.753 | -15.547 | -15.547 | -15.547 | -15.547 | -28.282 | -28.282 | -28.282 | -28.282 | -17.116 | -17.116 | -17.116 | -17.116 | -25.91 | -25.91 | -25.91 | -25.91 |
| Operating Income Ratio
| -0.028 | -0.006 | -0.041 | -0.021 | -0.037 | 0.065 | 0.086 | -0.024 | -0.045 | -0.021 | -0.065 | -0.077 | -0.317 | -1.358 | -1.56 | -1.881 | -1.628 | -0.015 | -0.237 | -0.228 | -0.468 | -0.228 | -0.228 | 0.086 | 0.086 | 0.086 | 0.086 | 0.432 | 0.432 | 0.432 | 0.432 | 0.459 | 0.459 | 0.459 | 0.459 | 0.358 | 0.358 | 0.358 | 0.358 | -1.381 | -1.381 | -1.381 | -1.381 | -1.065 | -1.065 | -1.065 | -1.065 | -6.081 | -6.081 | -6.081 | -6.081 | -3.802 | -3.802 | -3.802 | -3.802 | -4.968 | -4.968 | -4.968 | -4.968 |
| Total Other Income Expenses Net
| 2.781 | -7.522 | 7.309 | -13.238 | 63.617 | 43.862 | 39.817 | 20.783 | -83.094 | -17.736 | -372.35 | -11.917 | -115.701 | 1.757 | -754.141 | 1.669 | 2.464 | 14.18 | 40.342 | -2.423 | 4.6 | -2.423 | -2.423 | -3.538 | -3.538 | -3.538 | -3.538 | 7.176 | 7.176 | 7.176 | 7.176 | 6.072 | 6.072 | 6.072 | 6.072 | 1.144 | 1.144 | 1.144 | 1.144 | -7.877 | -7.877 | -7.877 | -7.877 | -2.968 | -2.968 | -2.968 | -2.968 | 0 | 0 | 0 | 0 | -0.421 | -0.421 | -0.421 | -0.421 | 0 | 0 | 0 | 0 |
| Income Before Tax
| -3.014 | -8.915 | -3.962 | -21.901 | 53.035 | 62.268 | 59.476 | -4.951 | -138.327 | -43.779 | -490.312 | -132.804 | -248.253 | -123.447 | -885.3 | -130.037 | -138.035 | 2.769 | -49.474 | -36.414 | -96.183 | -36.414 | -36.414 | 6.723 | 6.723 | 6.723 | 6.723 | 109.694 | 109.694 | 109.694 | 109.694 | 94.201 | 94.201 | 94.201 | 94.201 | 27.872 | 27.872 | 27.872 | 27.872 | -30.63 | -30.63 | -30.63 | -30.63 | -18.515 | -18.515 | -18.515 | -18.515 | -28.282 | -28.282 | -28.282 | -28.282 | -17.537 | -17.537 | -17.537 | -17.537 | -25.91 | -25.91 | -25.91 | -25.91 |
| Income Before Tax Ratio
| -0.014 | -0.041 | -0.015 | -0.053 | 0.185 | 0.221 | 0.26 | -0.005 | -0.113 | -0.036 | -0.27 | -0.085 | -0.593 | -1.339 | -10.527 | -1.857 | -1.599 | 0.004 | -0.13 | -0.245 | -0.447 | -0.245 | -0.245 | 0.056 | 0.056 | 0.056 | 0.056 | 0.462 | 0.462 | 0.462 | 0.462 | 0.491 | 0.491 | 0.491 | 0.491 | 0.373 | 0.373 | 0.373 | 0.373 | -1.859 | -1.859 | -1.859 | -1.859 | -1.268 | -1.268 | -1.268 | -1.268 | -6.081 | -6.081 | -6.081 | -6.081 | -3.896 | -3.896 | -3.896 | -3.896 | -4.968 | -4.968 | -4.968 | -4.968 |
| Income Tax Expense
| -0.497 | 0.977 | -0.247 | -0.332 | -1.347 | 4.345 | -7.06 | -5.782 | -2.584 | -0.978 | 0.274 | -2.721 | -2.698 | -2.698 | 33.047 | 0.651 | 0.696 | 2.743 | 13.141 | 5.037 | 7.008 | 5.037 | 5.037 | 10.577 | 10.577 | 10.577 | 10.577 | 9.845 | 9.845 | 9.845 | 9.845 | 6.773 | 6.773 | 6.773 | 6.773 | 0.401 | 0.401 | 0.401 | 0.401 | 0.005 | 0.005 | 0.005 | 0.005 | -2.968 | -2.968 | -2.968 | -2.968 | 0 | 0 | 0 | 0 | 0.421 | 0.421 | 0.421 | 0.421 | 0 | 0 | 0 | 0 |
| Net Income
| -5.662 | -13.76 | -9.462 | -31.444 | 49.202 | 95.045 | 61.967 | -16.02 | -143.982 | -41.208 | -517.475 | -130.083 | -245.555 | -120.749 | -850.567 | -129.504 | -137.052 | -63.259 | -66.681 | -41.452 | -93.333 | -41.452 | -41.452 | -3.854 | -3.854 | -3.854 | -3.854 | 99.848 | 99.848 | 99.848 | 99.848 | 87.429 | 87.429 | 87.429 | 87.429 | 27.471 | 27.471 | 27.471 | 27.471 | -30.635 | -30.635 | -30.635 | -30.635 | -15.547 | -15.547 | -15.547 | -15.547 | -28.282 | -28.282 | -28.282 | -28.282 | -17.958 | -17.958 | -17.958 | -17.958 | -25.91 | -25.91 | -25.91 | -25.91 |
| Net Income Ratio
| -0.027 | -0.063 | -0.035 | -0.075 | 0.172 | 0.337 | 0.271 | -0.015 | -0.117 | -0.034 | -0.285 | -0.083 | -0.587 | -1.31 | -10.114 | -1.849 | -1.588 | -0.085 | -0.176 | -0.279 | -0.433 | -0.279 | -0.279 | -0.032 | -0.032 | -0.032 | -0.032 | 0.42 | 0.42 | 0.42 | 0.42 | 0.456 | 0.456 | 0.456 | 0.456 | 0.368 | 0.368 | 0.368 | 0.368 | -1.859 | -1.859 | -1.859 | -1.859 | -1.065 | -1.065 | -1.065 | -1.065 | -6.081 | -6.081 | -6.081 | -6.081 | -3.989 | -3.989 | -3.989 | -3.989 | -4.968 | -4.968 | -4.968 | -4.968 |
| EPS
| -0.001 | -0.003 | -0.002 | -0.007 | 0.011 | 0.021 | 0.013 | -0.004 | -0.034 | -0.01 | -0.15 | -0.039 | -0.075 | -0.037 | -0.26 | -0.039 | -0.042 | -0.019 | -0.021 | -0.013 | -0.03 | -0.013 | -0.013 | -0.001 | -0.001 | -0.001 | -0.001 | 0.035 | 0.035 | 0.035 | 0.035 | 0.034 | 0.034 | 0.034 | 0.034 | 0.013 | 0.013 | 0.013 | 0.013 | -0.016 | -0.016 | -0.016 | -0.016 | -0.008 | -0.008 | -0.008 | -0.008 | -0.015 | -0.015 | -0.015 | -0.015 | -0.026 | -0.026 | -0.026 | -0.026 | -0.041 | -0.041 | -0.041 | -0.041 |
| EPS Diluted
| -0.001 | -0.003 | -0.002 | -0.007 | 0.011 | 0.021 | 0.013 | -0.004 | -0.034 | -0.01 | -0.15 | -0.039 | -0.075 | -0.037 | -0.26 | -0.039 | -0.042 | -0.019 | -0.021 | -0.013 | -0.03 | -0.013 | -0.013 | -0.001 | -0.001 | -0.001 | -0.001 | 0.035 | 0.035 | 0.035 | 0.035 | 0.034 | 0.034 | 0.034 | 0.034 | 0.013 | 0.013 | 0.013 | 0.013 | -0.016 | -0.016 | -0.016 | -0.016 | -0.008 | -0.008 | -0.008 | -0.008 | -0.015 | -0.015 | -0.015 | -0.015 | -0.026 | -0.026 | -0.026 | -0.026 | -0.041 | -0.041 | -0.041 | -0.041 |
| EBITDA
| 8.753 | 12.905 | 9.029 | 3.033 | 10.6 | 33.265 | 37.678 | 1.522 | -33.294 | -3.141 | -97.995 | -103.678 | -146.942 | -102.456 | -132.355 | -96.91 | -69.55 | 63.946 | -89.886 | -9.503 | -59.865 | -9.503 | -9.503 | 29.736 | 29.736 | 29.736 | 29.736 | 115.84 | 115.84 | 115.84 | 115.84 | 93.061 | 93.061 | 93.061 | 93.061 | 28.814 | 28.814 | 28.814 | 28.814 | -20.532 | -20.532 | -20.532 | -20.532 | -14.124 | -14.124 | -14.124 | -14.124 | -26.862 | -26.862 | -26.862 | -26.862 | -17.537 | -17.537 | -17.537 | -17.537 | -23.339 | -23.339 | -23.339 | -23.339 |
| EBITDA Ratio
| 0.042 | 0.059 | 0.033 | 0.007 | 0.037 | 0.118 | 0.165 | 0.001 | -0.027 | -0.003 | -0.054 | -0.066 | -0.351 | -1.111 | -1.574 | -1.384 | -0.806 | 0.085 | -0.237 | -0.064 | -0.278 | -0.064 | -0.064 | 0.249 | 0.249 | 0.249 | 0.249 | 0.488 | 0.488 | 0.488 | 0.488 | 0.485 | 0.485 | 0.485 | 0.485 | 0.386 | 0.386 | 0.386 | 0.386 | -1.246 | -1.246 | -1.246 | -1.246 | -0.967 | -0.967 | -0.967 | -0.967 | -5.776 | -5.776 | -5.776 | -5.776 | -3.896 | -3.896 | -3.896 | -3.896 | -4.475 | -4.475 | -4.475 | -4.475 |