Baiying Holdings Group Limited
HKEX:8525.HK
0.49 (HKD) • At close September 17, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 10.273 | 8.759 | 9.69 | 7.155 | 6.163 | 4.057 | 7.311 | 8.956 | 13.715 | 11.261 | 7.534 | 4.081 | 7.678 | 9.025 | 7.308 | 6.44 | 11.729 | 11.192 | 11.217 | 11.631 | 14.185 | 12.866 | 12.262 | 16.357 | 16.782 | 12.277 | 6.933 | 8.026 |
| Cost of Revenue
| -0.94 | 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 |
| Gross Profit
| 11.213 | 8.759 | 9.69 | 7.155 | 6.163 | 4.057 | 7.311 | 8.956 | 13.715 | 11.261 | 7.534 | 4.081 | 7.678 | 9.025 | 7.308 | 6.44 | 11.729 | 11.192 | 11.217 | 11.631 | 14.185 | 12.866 | 12.262 | 16.357 | 16.782 | 12.277 | 6.933 | 8.026 |
| Gross Profit Ratio
| 1.091 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 |
| General & Administrative Expenses
| 16.804 | 0 | 0 | 0 | 13.267 | 0 | 0 | 0 | 14.345 | 0 | 0 | 0 | 0 | 0 | 0.183 | 0.183 | 1.06 | 0.13 | 0.555 | 0.183 | 7.228 | 2.561 | 6.005 | 0.009 | 0.216 | 0 | 0.054 | 0.054 |
| Selling & Marketing Expenses
| 3.142 | 2.704 | 2.97 | 1.76 | 3.612 | 1.014 | 0.295 | 0.205 | 0.276 | 0.022 | 0 | 0 | 0 | 0 | 1.207 | 1.207 | 1.647 | 1.411 | 1.33 | 1.424 | -1.656 | 1.495 | 2 | 1.558 | 3.245 | 0 | 2.371 | 1.384 |
| SG&A
| 19.946 | 2.704 | 2.97 | 1.76 | 16.879 | 1.014 | 0.295 | 0.205 | 14.621 | 0.022 | 0 | 0 | 0 | 0 | 1.39 | 1.39 | 2.707 | 1.54 | 1.885 | 1.607 | 5.572 | 4.056 | 8.006 | 1.567 | 3.461 | 0 | 2.424 | 1.437 |
| Other Expenses
| 0 | 0 | 0 | 7.033 | 11.783 | 3.5 | 7.993 | 8.197 | 14.471 | 8.154 | 6.227 | 2.631 | 3.909 | 2.786 | 4.929 | 2.384 | 4.546 | 2.715 | 2.979 | 2.694 | 5.088 | 5.586 | 8.176 | 2.503 | 4.979 | 5.12 | 0 | 0 |
| Operating Expenses
| 16.617 | 13.213 | 15.632 | 7.033 | 11.783 | 3.5 | 7.993 | 8.197 | 14.471 | 8.154 | 6.227 | 2.631 | 3.909 | 2.786 | 4.929 | 2.384 | 4.546 | 2.715 | 2.979 | 2.694 | 5.088 | 5.586 | 8.176 | 2.503 | 4.979 | 5.12 | 1.881 | 2.974 |
| Operating Income
| -6.961 | -3.365 | -4.553 | -2.114 | -8.909 | 0.029 | -10.468 | 6.039 | -6.134 | -2.62 | 2.805 | 0.923 | 5.132 | 9.571 | 6.362 | -4.413 | 9.154 | 11.444 | 7.558 | 9.502 | 15.255 | 11.96 | 10.331 | 18.999 | 18.14 | 9.703 | 8.022 | 6.064 |
| Operating Income Ratio
| -0.678 | -0.384 | -0.47 | -0.296 | -1.446 | 0.007 | -1.432 | 0.674 | -0.447 | -0.233 | 0.372 | 0.226 | 0.668 | 1.061 | 0.871 | -0.685 | 0.78 | 1.023 | 0.674 | 0.817 | 1.075 | 0.93 | 0.843 | 1.162 | 1.081 | 0.79 | 1.157 | 0.756 |
| Total Other Income Expenses Net
| 0.973 | 0.024 | 0.012 | -0.474 | -0.952 | -0.849 | -1.063 | -0.799 | -0.824 | -1.213 | -0.693 | -1.544 | -1.249 | -1.901 | -1.244 | -2.308 | -1.417 | -2.77 | -3.402 | -4.096 | -5.677 | -6.15 | -7.82 | -5.091 | -6.29 | -4.248 | -2.97 | -1.012 |
| Income Before Tax
| -5.988 | -3.341 | -4.541 | -2.588 | -9.861 | -0.819 | -11.531 | 5.24 | -6.958 | -3.833 | 2.112 | -0.621 | 3.883 | 7.671 | 5.117 | -6.721 | 7.737 | 8.674 | 4.156 | 5.406 | 9.577 | 5.811 | 2.511 | 13.908 | 11.85 | 5.454 | 5.052 | 5.052 |
| Income Before Tax Ratio
| -0.583 | -0.381 | -0.469 | -0.362 | -1.6 | -0.202 | -1.577 | 0.585 | -0.507 | -0.34 | 0.28 | -0.152 | 0.506 | 0.85 | 0.7 | -1.044 | 0.66 | 0.775 | 0.37 | 0.465 | 0.675 | 0.452 | 0.205 | 0.85 | 0.706 | 0.444 | 0.729 | 0.629 |
| Income Tax Expense
| -1.474 | 0.81 | 0.069 | 0.27 | 1.229 | 1.041 | 5.092 | 1.988 | -1.596 | -0.942 | 0.451 | -0.119 | 1.757 | 2.004 | 1.446 | -1.585 | 2.019 | 2.237 | 1.035 | 1.523 | 2.99 | 1.734 | 0.009 | 3.895 | 3.049 | 1.116 | 1.277 | 1.277 |
| Net Income
| -4.55 | -4.174 | -4.622 | -2.859 | -11.09 | -1.86 | -16.622 | 3.158 | -5.317 | -2.895 | 1.638 | -0.501 | 2.127 | 5.666 | 3.671 | -5.136 | 5.718 | 6.437 | 3.121 | 3.883 | 6.588 | 4.077 | 2.503 | 10.013 | 8.801 | 4.338 | 3.775 | 3.775 |
| Net Income Ratio
| -0.443 | -0.477 | -0.477 | -0.4 | -1.799 | -0.459 | -2.274 | 0.353 | -0.388 | -0.257 | 0.217 | -0.123 | 0.277 | 0.628 | 0.502 | -0.797 | 0.487 | 0.575 | 0.278 | 0.334 | 0.464 | 0.317 | 0.204 | 0.612 | 0.524 | 0.353 | 0.545 | 0.47 |
| EPS
| -0.017 | -0.016 | -0.017 | -0.011 | -0.041 | -0.007 | -0.062 | 0.012 | -0.02 | -0.011 | 0.006 | -0.002 | 0.008 | 0.021 | 0.014 | -0.019 | 0.021 | 0.024 | 0.012 | 0.014 | 0.024 | 0.016 | 0.009 | 0.037 | 0.033 | 0.016 | 0.019 | 0.016 |
| EPS Diluted
| -0.017 | -0.016 | -0.017 | -0.011 | -0.041 | -0.007 | -0.062 | 0.012 | -0.02 | -0.011 | 0.006 | -0.002 | 0.008 | 0.021 | 0.014 | -0.019 | 0.021 | 0.024 | 0.012 | 0.014 | 0.024 | 0.016 | 0.009 | 0.037 | 0.033 | 0.016 | 0.019 | 0.016 |
| EBITDA
| 3.885 | -3.365 | -4.553 | -2.114 | -8.913 | 0.067 | -10.478 | 5.945 | -6.088 | -2.625 | 2.805 | 0.924 | 5.132 | 9.571 | 6.362 | -4.413 | 9.154 | 11.444 | 7.558 | 9.502 | 15.255 | 11.96 | 10.331 | 18.999 | 18.14 | 9.703 | -2.97 | -1.012 |
| EBITDA Ratio
| 0.378 | -0.384 | -0.47 | -0.295 | -1.446 | 0.016 | -1.433 | 0.664 | -0.444 | -0.233 | 0.372 | 0.226 | 0.668 | 1.061 | 0.871 | -0.685 | 0.78 | 1.023 | 0.674 | 0.817 | 1.075 | 0.93 | 0.843 | 1.162 | 1.081 | 0.79 | -0.428 | -0.126 |