Imagi International Holdings Limited
HKEX:0585.HK
0.3 (HKD) • At close September 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 31.587 | 58.909 | 118.199 | 58.619 | 29.302 | 26.539 | 1.822 | 1.132 | -10 | 0 | 0 | 151.182 | 8.616 | 107.123 | 3.613 | 17.189 | 243.485 | 6.646 | 101.134 | 19.212 | 502.906 | 1,072.912 |
| Cost of Revenue
| 6.86 | 1.607 | 4.268 | 0 | 0 | 0 | 0 | 0 | 2.38 | 0 | 0 | 54.567 | 90.75 | 883.499 | 3.789 | 25.931 | 331.815 | 12.732 | 83.397 | 19.629 | 500.839 | 709.423 |
| Gross Profit
| 24.727 | 57.302 | 113.931 | 58.619 | 29.302 | 26.539 | 1.822 | 1.132 | -12.38 | 0 | 0 | 96.615 | -82.134 | -776.376 | -0.176 | -8.742 | -88.33 | -6.086 | 17.737 | -0.417 | 2.067 | 363.489 |
| Gross Profit Ratio
| 0.783 | 0.973 | 0.964 | 1 | 1 | 1 | 1 | 1 | 1.238 | 0 | 0 | 0.639 | -9.533 | -7.248 | -0.049 | -0.509 | -0.363 | -0.916 | 0.175 | -0.022 | 0.004 | 0.339 |
| Reseach & Development Expenses
| -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
| 39.022 | 35.51 | 38.176 | 45.652 | 71.807 | 33.203 | 41.407 | 133.987 | 13.986 | 10.602 | 17.152 | 82.22 | 27.531 | 368.913 | 52.118 | 53.763 | 40.613 | 47.476 | 49.699 | 16.648 | -55.835 | 87.036 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.59 | 0 | 0 | 11.78 | 1.835 | 2.104 | 0.633 | 0.103 | 0.145 | -52.52 | 130.606 |
| SG&A
| 39.022 | 35.51 | 38.176 | 45.652 | 71.807 | 33.203 | 41.407 | 133.987 | 13.986 | 10.602 | 17.152 | 101.81 | 27.531 | 368.913 | 63.898 | 55.598 | 42.717 | 48.109 | 49.802 | 16.793 | -108.355 | 217.642 |
| Other Expenses
| -37.174 | 12.378 | -13.38 | -1.914 | -70.407 | 0.061 | 0.319 | -0.436 | 0.029 | 2.015 | 0.892 | 2.207 | 11.462 | 163.346 | 34.49 | -10.048 | -5.353 | -3.473 | -9.362 | 0.632 | -5.678 | -5.976 |
| Operating Expenses
| 37.174 | 47.888 | 24.796 | 43.738 | 71.807 | 33.203 | 41.143 | 133.551 | 13.481 | 10.602 | 17.152 | 201.72 | 38.993 | 532.259 | 98.388 | 45.55 | 37.364 | 44.636 | 40.44 | 8.688 | -114.033 | 211.666 |
| Operating Income
| -12.447 | 10.69 | 89.967 | 14.886 | -143.315 | -120.594 | -448.539 | -407.721 | 61.81 | -10.163 | -57.133 | -105.089 | -622.565 | -1,311.863 | -185.654 | -54.796 | -133.838 | -70.116 | -37.953 | -15.285 | 106.622 | 151.823 |
| Operating Income Ratio
| -0.394 | 0.181 | 0.761 | 0.254 | -4.891 | -4.544 | -246.179 | -360.178 | -6.181 | 0 | 0 | -0.695 | -72.257 | -12.246 | -51.385 | -3.188 | -0.55 | -10.55 | -0.375 | -0.796 | 0.212 | 0.142 |
| Total Other Income Expenses Net
| -0.398 | -21.543 | -123.899 | 259.498 | -16.176 | 2.689 | -3.466 | -9.841 | -143.048 | 13.618 | 84.92 | 11.522 | -3.316 | -56.048 | 1.161 | -2.168 | -12.651 | -1.419 | -36.019 | -3.318 | -1.717 | -3.793 |
| Income Before Tax
| -12.845 | -10.853 | -33.932 | 274.384 | -159.491 | -117.905 | -452.005 | -417.562 | -81.238 | 3.455 | 27.787 | -93.567 | -625.881 | -1,367.911 | -184.493 | -56.964 | -138.345 | -71.535 | -58.722 | -18.603 | 263.185 | 148.03 |
| Income Before Tax Ratio
| -0.407 | -0.184 | -0.287 | 4.681 | -5.443 | -4.443 | -248.082 | -368.871 | 8.124 | 0 | 0 | -0.619 | -72.642 | -12.77 | -51.064 | -3.314 | -0.568 | -10.764 | -0.581 | -0.968 | 0.523 | 0.138 |
| Income Tax Expense
| 2.492 | 3.726 | 2.311 | 2.999 | 0.2 | -0.342 | -10.967 | 10.967 | 143.048 | -13.618 | -35.249 | -14.429 | -2.257 | -0.825 | -7.066 | 0.865 | 0.617 | 0.717 | 71.595 | -1.12 | -7.152 | -6.772 |
| Net Income
| -12.845 | -14.579 | -36.243 | 265.869 | -159.691 | -117.563 | -441.038 | -424.549 | -81.238 | 3.455 | -21.884 | -91.567 | -623.624 | -1,367.086 | -177.427 | -57.829 | -138.923 | -72.214 | -130.223 | -19.451 | 255.961 | 141.584 |
| Net Income Ratio
| -0.407 | -0.247 | -0.307 | 4.536 | -5.45 | -4.43 | -242.063 | -375.043 | 8.124 | 0 | 0 | -0.606 | -72.38 | -12.762 | -49.108 | -3.364 | -0.571 | -10.866 | -1.288 | -1.012 | 0.509 | 0.132 |
| EPS
| -0.016 | -0.018 | -0.044 | 0.34 | -0.23 | -0.17 | -0.66 | -0.94 | -0.29 | 0.013 | -0.079 | -0.33 | -4.34 | -37.25 | -49.19 | -8.04 | -23.33 | -13.21 | -25.39 | -5.66 | 79.92 | 44.68 |
| EPS Diluted
| -0.016 | -0.018 | -0.044 | 0.34 | -0.23 | -0.17 | -0.66 | -0.94 | -0.29 | 0.013 | -0.079 | -0.33 | -4.34 | -37.25 | -49.19 | -8.04 | -23.33 | -13.21 | -25.39 | -5.66 | 79.92 | 44.25 |
| EBITDA
| -6.284 | 15.91 | 97.749 | 18.445 | -29.407 | -0.101 | -42.445 | -130.58 | 64.19 | -8.998 | 18.531 | -3.57 | -120.592 | -1,262.369 | -92.259 | -27.764 | 205.687 | -43.926 | -28.414 | -5.826 | 289.668 | 195.618 |
| EBITDA Ratio
| -0.199 | 0.27 | 0.827 | 0.315 | -1.004 | -0.004 | -23.296 | -115.353 | -6.419 | 0 | 0 | -0.024 | -13.996 | -11.784 | -25.535 | -1.615 | 0.845 | -6.609 | -0.281 | -0.303 | 0.576 | 0.182 |