Dadi International Group Limited
HKEX:8130.HK
0.01 (HKD) • At close September 11, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
| 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 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 | 2009 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 4.79 | 4.79 | 4.268 | 5.686 | 4.32 | 12.306 | 7.616 | 12.24 | 7.933 | 10.715 | 9.461 | 9.852 | 16.679 | 352.541 | 2.981 | 243.74 | 428.743 | 359.338 | 334.597 | 102.338 | 26.35 | 32.047 | 30.736 | 18.026 | 5.711 | 25.443 | 29.673 | 8.391 | 15.523 | 6.76 | 21.432 | 3.947 | 13.402 | 3.738 | 5.549 | 5.86 | 12.588 | 8.078 | 9.233 | 6.846 | 7.613 | 6.535 | 8.337 | 8.973 | 8.369 | 8.021 | 9.852 | 8.89 | 16.423 | 2.359 | 1.721 | 0.942 | 9.27 | 1.855 | 2.004 | 0.356 |
| Cost of Revenue
| 3.075 | 3.075 | 0.752 | 3.008 | 2.13 | 9.582 | 5.053 | 8.076 | 4.552 | 6.289 | 6.205 | 2.446 | 7.57 | 275.054 | 2.516 | 205.591 | 350.746 | 294.138 | 274.139 | 84.509 | 24.866 | 25.386 | 24.958 | 16.352 | 5.13 | 14.013 | 21.417 | 6.209 | 9.679 | 4.036 | 14.279 | 2.667 | 10.724 | 4.111 | 5.11 | 4.5 | 10.115 | 6.693 | 6.34 | 5.118 | 3.513 | 1.753 | 4.16 | 3.495 | 1.654 | 6.221 | 6.629 | 6.212 | 11.018 | 0.587 | 0 | 0 | -0.39 | 1.152 | 1.513 | 0 |
| Gross Profit
| 1.715 | 1.715 | 3.516 | 2.678 | 2.19 | 2.724 | 2.563 | 4.164 | 3.381 | 4.426 | 3.256 | 7.406 | 9.109 | 77.487 | 0.465 | 38.149 | 77.997 | 65.2 | 60.458 | 17.829 | 1.484 | 6.661 | 5.778 | 1.674 | 0.581 | 11.43 | 8.256 | 2.182 | 5.844 | 2.724 | 7.153 | 1.28 | 2.678 | -0.373 | 0.439 | 1.36 | 2.473 | 1.385 | 2.893 | 1.728 | 4.1 | 4.782 | 4.177 | 5.478 | 6.715 | 1.8 | 3.223 | 2.678 | 5.405 | 1.772 | 1.721 | 0.942 | 9.66 | 0.703 | 0.491 | 0.356 |
| Gross Profit Ratio
| 0.358 | 0.358 | 0.824 | 0.471 | 0.507 | 0.221 | 0.337 | 0.34 | 0.426 | 0.413 | 0.344 | 0.752 | 0.546 | 0.22 | 0.156 | 0.157 | 0.182 | 0.181 | 0.181 | 0.174 | 0.056 | 0.208 | 0.188 | 0.093 | 0.102 | 0.449 | 0.278 | 0.26 | 0.376 | 0.403 | 0.334 | 0.324 | 0.2 | -0.1 | 0.079 | 0.232 | 0.196 | 0.171 | 0.313 | 0.252 | 0.539 | 0.732 | 0.501 | 0.61 | 0.802 | 0.224 | 0.327 | 0.301 | 0.329 | 0.751 | 1 | 1 | 1.042 | 0.379 | 0.245 | 1 |
| 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 | 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
| 8.546 | 8.546 | 3.976 | 4.926 | 13.853 | 3.646 | 6.076 | 7.2 | 8.555 | 12.897 | 11.234 | 12.222 | 20.498 | 10.86 | 26.986 | 12.321 | -3.477 | 24.392 | 11.729 | 8.644 | 10.535 | 8.198 | 8.662 | 10.911 | 15.373 | 20.638 | 21.851 | 20.934 | 81.584 | 19.018 | 19.802 | 14.385 | 24.093 | 9.163 | 8.26 | 10.082 | 4.489 | 22.256 | 26.21 | 14.356 | 59.135 | 6.325 | 11.891 | 14.254 | 23.766 | 28.834 | 28.312 | 5.289 | 21.124 | 31.379 | 36.579 | 3.851 | 0 | 30.589 | 0 | 0 |
| Selling & Marketing Expenses
| 15.613 | 3.534 | 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 | 0.014 | 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 |
| SG&A
| 12.079 | 12.079 | 3.976 | 4.926 | 13.853 | 3.646 | 6.076 | 7.2 | 8.555 | 12.897 | 11.234 | 12.222 | 20.498 | 10.86 | 26.986 | 12.321 | -3.477 | 24.392 | 11.729 | 8.644 | 10.535 | 8.198 | 8.662 | 10.911 | 15.373 | 20.638 | 21.851 | 20.934 | 81.584 | 19.018 | 19.802 | 14.385 | 24.093 | 9.163 | 8.26 | 10.082 | 4.489 | 22.256 | 26.21 | 14.356 | 59.135 | 6.325 | 11.891 | 14.254 | 23.766 | 28.834 | 28.312 | 5.289 | 21.124 | 31.379 | 36.579 | 3.851 | 0 | 30.589 | 0 | 0 |
| Other Expenses
| -2.483 | 0 | -0.015 | 1.626 | 2.603 | -2.414 | -0.075 | 0.185 | -0.517 | 0.08 | 0.171 | 0.171 | -3.514 | 3.268 | 0.166 | 0.194 | 2.038 | 2.733 | 0.035 | 0.01 | 0.256 | 0.009 | -0.073 | -0.192 | 2.491 | -0.298 | -0.215 | -1.978 | -0.43 | -0.938 | -0.63 | -1.143 | -1.174 | -0.702 | -0.646 | -0.372 | -0.368 | 0 | 0 | -0.01 | -39.952 | 21.436 | 0 | 0 | 0.338 | -0.138 | -212.705 | 20.999 | 0.019 | 0 | -0.226 | 27.456 | 195.756 | 1.33 | 36.778 | 1.187 |
| Operating Expenses
| 13.016 | 13.016 | 3.976 | 4.926 | 279.001 | 3.646 | 6.076 | 7.2 | 309.271 | 12.897 | 11.234 | 12.222 | 162.614 | 10.86 | 26.986 | 12.321 | -1.439 | 24.392 | 11.729 | 8.196 | 10.791 | 8.207 | 8.589 | 10.719 | 17.864 | 20.34 | 21.636 | 18.956 | 81.154 | 18.08 | 19.172 | 13.242 | 22.919 | 8.461 | 7.614 | 9.71 | 4.121 | 22.256 | 26.21 | 14.346 | 19.183 | 27.761 | 11.891 | 14.254 | 24.104 | 28.696 | -184.393 | 26.288 | 21.143 | 31.379 | 36.353 | 31.307 | 195.756 | 30.589 | 36.778 | 1.187 |
| Operating Income
| -9.66 | -9.66 | -0.475 | -0.297 | -273.889 | -3.21 | -3.536 | -2.811 | -305.296 | -8.369 | -6.326 | -4.625 | -195.597 | 69.937 | -26.247 | 27.419 | 76.481 | 43.555 | 48.849 | 9.671 | -30.145 | -1.567 | -1.521 | -9.045 | -8.418 | -8.669 | -12.911 | -16.347 | -72.946 | -15.001 | -10.547 | -11.962 | -41.147 | -8.584 | -5.692 | -8.06 | -29.723 | -20.838 | -17.928 | -12.618 | -68.329 | -23.069 | -7.714 | -8.772 | -308.069 | -39.296 | 48.184 | -23.464 | -367.022 | -29.168 | -34.632 | -30.008 | -259.733 | -196.458 | -36.285 | 0.117 |
| Operating Income Ratio
| -2.017 | -2.017 | -0.111 | -0.052 | -63.4 | -0.261 | -0.464 | -0.23 | -38.484 | -0.781 | -0.669 | -0.469 | -11.727 | 0.198 | -8.805 | 0.112 | 0.178 | 0.121 | 0.146 | 0.095 | -1.144 | -0.049 | -0.049 | -0.502 | -1.474 | -0.341 | -0.435 | -1.948 | -4.699 | -2.219 | -0.492 | -3.031 | -3.07 | -2.296 | -1.026 | -1.375 | -2.361 | -2.58 | -1.942 | -1.843 | -8.975 | -3.53 | -0.925 | -0.978 | -36.811 | -4.899 | 4.891 | -2.639 | -22.348 | -12.365 | -20.123 | -31.856 | -28.019 | -105.907 | -18.106 | 0.329 |
| Total Other Income Expenses Net
| -30.337 | -30.337 | -4.804 | -4.583 | -36.647 | 2.389 | -6.986 | -8.045 | -36.083 | -11.789 | -8.799 | -16.025 | -57.87 | -12 | -14.67 | -12.532 | -17.271 | -12.449 | -12.735 | -3.004 | -21.757 | -0.918 | 0.082 | -0.867 | 7.84 | -0.849 | -1.069 | -1.964 | 0.873 | -0.636 | 0.849 | -0.375 | -21.279 | 0.246 | 1.483 | 0.29 | -28.075 | 0.033 | 5.389 | 0 | -53.148 | -0.174 | -0.016 | 0.001 | -290.684 | -12.405 | -145.248 | -6.126 | -360.772 | -4.404 | -4.844 | -4.436 | -85.118 | -176.186 | -11.151 | 0.921 |
| Income Before Tax
| -39.997 | -39.997 | -5.279 | -5.205 | -310.536 | -0.821 | -10.522 | -10.896 | -319.516 | -20.18 | -16.606 | -20.841 | -211.375 | 54.627 | -41.191 | 13.296 | 62.165 | 28.359 | 35.994 | 6.629 | -31.064 | -2.464 | -2.729 | -9.912 | -9.443 | -9.759 | -14.449 | -18.738 | -74.437 | -15.992 | -11.17 | -12.337 | -41.52 | -8.588 | -5.692 | -8.06 | -29.723 | -20.838 | -17.928 | -12.618 | -68.231 | -23.153 | -7.73 | -8.775 | -308.073 | -39.301 | 42.368 | -29.736 | -376.51 | -34.011 | -39.476 | -34.801 | -271.214 | -206.072 | -47.438 | 0.09 |
| Income Before Tax Ratio
| -8.351 | -8.351 | -1.237 | -0.915 | -71.883 | -0.067 | -1.382 | -0.89 | -40.277 | -1.883 | -1.755 | -2.115 | -12.673 | 0.155 | -13.818 | 0.055 | 0.145 | 0.079 | 0.108 | 0.065 | -1.179 | -0.077 | -0.089 | -0.55 | -1.653 | -0.384 | -0.487 | -2.233 | -4.795 | -2.366 | -0.521 | -3.126 | -3.098 | -2.297 | -1.026 | -1.375 | -2.361 | -2.58 | -1.942 | -1.843 | -8.962 | -3.543 | -0.927 | -0.978 | -36.811 | -4.9 | 4.3 | -3.345 | -22.926 | -14.418 | -22.938 | -36.944 | -29.257 | -111.09 | -23.672 | 0.253 |
| Income Tax Expense
| 0.133 | 0.133 | 0.365 | 0.105 | -0.828 | 0.014 | 0.827 | 0.115 | 0.052 | -0.247 | 0.013 | 1.519 | -3.271 | 9.097 | 0.067 | 5.592 | 18.732 | 8.664 | 10.783 | 2.807 | 1.574 | 0.031 | -0.018 | 0.031 | 0.66 | 0.124 | -0.101 | 0.014 | 0.867 | 0.216 | 0.42 | 0.022 | 0.011 | 0.033 | 0.171 | 0.041 | -1.197 | -0.152 | 1.538 | 0.003 | 2.603 | 0.498 | 0.604 | 0.861 | 1.801 | -13.584 | -21.918 | 0.37 | -0.458 | 0 | -21.338 | 0.357 | 0.109 | 0 | -10.784 | 3.381 |
| Net Income
| -25.406 | -25.406 | -3.73 | -3.893 | -272.324 | 0.737 | -7.898 | -7.663 | -177.335 | -14.004 | -11.253 | -15.246 | -144.413 | 19.437 | -27.994 | 0.47 | 18.354 | 6.192 | 10.008 | 0.034 | -27.547 | -3.31 | -2.311 | -9.512 | -13.82 | -11.032 | -16.463 | -18.722 | -72.427 | -16.101 | -13.315 | -11.858 | -42.691 | -8.31 | -5.219 | -9.129 | -104.026 | -18.072 | -21.1 | -12.429 | -68.939 | -25.243 | -8.952 | -10.394 | -311.373 | -38.117 | 42.976 | -29.96 | -376.052 | -34.011 | -39.476 | -34.801 | -271.532 | -206.072 | -47.379 | -2.414 |
| Net Income Ratio
| -5.305 | -5.305 | -0.874 | -0.685 | -63.038 | 0.06 | -1.037 | -0.626 | -22.354 | -1.307 | -1.189 | -1.548 | -8.658 | 0.055 | -9.391 | 0.002 | 0.043 | 0.017 | 0.03 | 0 | -1.045 | -0.103 | -0.075 | -0.528 | -2.42 | -0.434 | -0.555 | -2.231 | -4.666 | -2.382 | -0.621 | -3.004 | -3.185 | -2.223 | -0.941 | -1.558 | -8.264 | -2.237 | -2.285 | -1.816 | -9.055 | -3.863 | -1.074 | -1.158 | -37.206 | -4.752 | 4.362 | -3.37 | -22.898 | -14.418 | -22.938 | -36.944 | -29.291 | -111.09 | -23.642 | -6.781 |
| EPS
| -0.007 | -0.007 | -0.001 | -0.001 | -0.075 | 0 | -0.002 | -0.002 | -0.046 | -0.004 | -0.003 | -0.004 | -0.041 | 0.006 | -0.008 | 0 | 0.005 | 0.002 | 0.003 | 0 | -0.008 | -0.001 | -0.001 | -0.003 | -0.004 | -0.004 | -0.006 | -0.007 | -0.02 | -0.006 | -0.005 | -0.005 | -0.012 | -0.01 | -0.007 | -0.012 | -0.029 | -0.03 | -0.031 | -0.021 | -0.13 | -0.046 | -0.018 | -0.023 | -0.7 | -0.085 | 0.098 | -0.068 | -1.03 | -0.085 | -0.13 | -0.11 | -0.076 | -2.89 | -0.68 | -2.76 |
| EPS Diluted
| -0.007 | -0.007 | -0.001 | -0.001 | -0.075 | 0 | -0.002 | -0.002 | -0.046 | -0.004 | -0.003 | -0.004 | -0.041 | 0.006 | -0.008 | 0 | 0.005 | 0.002 | 0.003 | 0 | -0.008 | -0.001 | -0.001 | -0.003 | -0.004 | -0.004 | -0.006 | -0.007 | -0.02 | -0.006 | -0.005 | -0.005 | -0.012 | -0.01 | -0.007 | -0.012 | -0.029 | -0.03 | -0.031 | -0.021 | -0.13 | -0.046 | -0.018 | -0.023 | -0.7 | -0.085 | 0.098 | -0.068 | -1.03 | -0.085 | -0.13 | -0.11 | -0.076 | -2.89 | -0.68 | -2.76 |
| EBITDA
| -9.631 | -9.631 | -0.475 | -0.297 | -273.889 | -0.821 | -3.536 | -2.811 | -305.296 | -8.369 | -6.326 | -4.625 | -164.767 | 69.937 | -26.247 | 27.419 | 76.395 | 43.608 | 48.854 | 9.671 | -20.011 | -1.568 | -1.521 | -9.045 | -15.948 | -8.822 | -12.975 | -16.347 | -73.927 | -15.001 | -11.204 | -11.962 | -34.705 | -8.833 | -7.173 | -8.06 | -15.881 | -20.87 | -23.316 | -12.618 | -14.686 | -16.866 | -7.714 | -8.772 | -14.145 | -26.896 | 187.722 | -6.761 | -16.76 | -29.168 | -34.632 | -4.379 | -19.528 | -196.458 | -36.285 | 0.117 |
| EBITDA Ratio
| -2.011 | -2.011 | -0.111 | -0.052 | -63.4 | -0.067 | -0.464 | -0.23 | -38.484 | -0.781 | -0.669 | -0.469 | -9.879 | 0.198 | -8.805 | 0.112 | 0.178 | 0.121 | 0.146 | 0.095 | -0.759 | -0.049 | -0.049 | -0.502 | -2.793 | -0.347 | -0.437 | -1.948 | -4.762 | -2.219 | -0.523 | -3.031 | -2.59 | -2.363 | -1.293 | -1.375 | -1.262 | -2.584 | -2.525 | -1.843 | -1.929 | -2.581 | -0.925 | -0.978 | -1.69 | -3.353 | 19.054 | -0.761 | -1.021 | -12.365 | -20.123 | -4.649 | -2.107 | -105.907 | -18.106 | 0.329 |