iDreamSky Technology Holdings Limited - 1119.HK - Fundamentals

🚨New tools presentation🚨Join our free webinar on April1,2026.

‌
‌

‌

Let's get started...

‌

Breakdown	2015 12/31	2016 12/31	2017 12/31	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	TTM
REVENUE	1,567	1,481	1,764	2,365	2,793	3,212	2,638	2,734	1,916	1,514	3,321	📊
Revenue Growth (1Y)	--	-5.48%	+19.09%	+34.08%	+18.11%	+15.01%	-17.88%	+3.66%	-29.91%	-21.02%	+119.38%	📊
Revenue Growth (5Y)	--	--	--	--	+78.27%	+116.92%	+49.56%	+15.63%	-31.38%	-52.88%	+3.38%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	-3.39%	+111.96%	📊
Cost of Revenue	977	937	1,054	1,326	1,567	1,876	1,534	2,313	1,243	1,087	2,099	📊
Cost of Revenue Growth (1Y)	--	-4.16%	+12.54%	+25.77%	+18.21%	+19.72%	-18.23%	+50.75%	-46.26%	-12.56%	+93.09%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+60.36%	+100.32%	+45.55%	+74.45%	-20.69%	-42.08%	+11.85%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+11.21%	+114.73%	📊
Gross Profit	589	544	709	1,039	1,226	1,336	1,103	421	673	427	1,222	📊
Gross Profit Growth (1Y)	--	-7.67%	+30.38%	+46.43%	+17.99%	+8.98%	-17.40%	-61.83%	+59.89%	-36.63%	+186.33%	📊
Gross Profit Growth (5Y)	--	--	--	--	+107.98%	+145.49%	+55.53%	-59.45%	-45.06%	-68.05%	-8.51%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	-27.58%	+107.35%	📊
Operating Expenses	435	491	447	673	791	1,819	1,155	2,874	849	772	1,404	📊
Operating Expenses Growth (1Y)	--	+12.87%	-8.94%	+50.46%	+17.56%	+130.00%	-36.49%	+148.78%	-70.47%	-9.03%	+81.86%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+81.80%	+270.48%	+158.40%	+327.24%	+7.32%	-57.55%	-22.80%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+77.50%	+222.81%	📊
Sell General Administrative	209	216	241	588	544	639	760	1,261	340	323	350	📊
Research and Development	93	89	106	99	201	337	330	323	240	165	61	📊
Other Income Expenses	-1	0	-1	-0	9	-21	-82	-0	269	284	259	📊
EBITDA	176	109	303	442	588	-226	251	-2,128	-209	-148	123	📊
EBITDA Growth (1Y)	--	-37.92%	+177.22%	+46.02%	+33.12%	-138.36%	+211.33%	-947.05%	+90.16%	+29.27%	+183.17%	📊
EBITDA Growth (5Y)	--	--	--	--	+234.53%	-306.71%	-16.99%	-581.58%	-135.61%	+34.35%	+154.60%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	-184.24%	-29.94%	📊
Depreciation and Amortization	71	86	83	94	151	251	233	251	118	106	114	📊
Operating Income	112	25	210	329	458	292	51	-1,491	-175	-345	-145	📊
Operating Income Growth (1Y)	--	-77.81%	+742.98%	+56.55%	+38.96%	-36.17%	-82.49%	-3014.18%	+88.24%	-97.02%	+58.13%	📊
Operating Income Growth (5Y)	--	--	--	--	+306.99%	+1070.55%	-75.69%	-552.60%	-138.30%	-218.21%	-149.49%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-407.11%	-228.58%	📊
Interest Expense	7	6	45	51	47	98	134	133	143	0	--	📊
Pre Tax Income	98	17	174	297	391	-574	-181	-2,577	-470	-574	-432	📊
Tax Provision	24	12	22	29	30	9	25	13	-14	30	33	📊
NET INCOME	75	5	150	246	352	-442	-157	-2,492	-556	-545	-475	📊
Net Income Growth (1Y)	--	-92.77%	+2664.90%	+64.11%	+42.96%	-225.36%	+64.34%	-1482.63%	+77.68%	+2.11%	+12.71%	📊
Net Income Growth (5Y)	--	--	--	--	+369.04%	-8232.04%	-204.89%	-1111.55%	-257.95%	-23.33%	-7.66%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-825.20%	-733.02%	📊
Basic EPS	0.06	0	0.12	0.23	0.29	-0.36	-0.13	-1.8	-0.39	-0.34	-0.24	📊
Diluted EPS	0.06	0	0.12	0.23	0.28	-0.36	-0.13	-1.8	-0.39	0	0.02	📊
Basic Average Shares	1,270	1,270	1,270	1,060	1,205	1,223	1,211	1,385	1,410	1,625	1,687	📊
Diluted Average Shares	1,270	1,270	1,270	1,080	1,245	1,223	1,260	1,386	1,410	1,625	1,746	📊

Breakdown

2015

12/31

2016

12/31

2017

12/31

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

TTM

REVENUE

1,567

1,481

1,764

2,365

2,793

3,212

2,638

2,734

1,916

1,514

3,321

📊

Revenue Growth (1Y)

-5.48%

+19.09%

+34.08%

+18.11%

+15.01%

-17.88%

+3.66%

-29.91%

-21.02%

+119.38%

📊

Revenue Growth (5Y)

+78.27%

+116.92%

+49.56%

+15.63%

-31.38%

-52.88%

+3.38%

📊

Revenue Growth (10Y)

-3.39%

+111.96%

📊

Cost of Revenue

977

937

1,054

1,326

1,567

1,876

1,534

2,313

1,243

1,087

2,099

📊

Cost of Revenue Growth (1Y)

-4.16%

+12.54%

+25.77%

+18.21%

+19.72%

-18.23%

+50.75%

-46.26%

-12.56%

+93.09%

📊

Cost of Revenue Growth (5Y)

+60.36%

+100.32%

+45.55%

+74.45%

-20.69%

-42.08%

+11.85%

📊

Cost of Revenue Growth (10Y)

+11.21%

+114.73%

📊

Gross Profit

589

544

709

1,039

1,226

1,336

1,103

421

673

427

1,222

📊

Gross Profit Growth (1Y)

-7.67%

+30.38%

+46.43%

+17.99%

+8.98%

-17.40%

-61.83%

+59.89%

-36.63%

+186.33%

📊

Gross Profit Growth (5Y)

+107.98%

+145.49%

+55.53%

-59.45%

-45.06%

-68.05%

-8.51%

📊

Gross Profit Growth (10Y)

-27.58%

+107.35%

📊

Operating Expenses

435

491

447

673

791

1,819

1,155

2,874

849

772

1,404

📊

Operating Expenses Growth (1Y)

+12.87%

-8.94%

+50.46%

+17.56%

+130.00%

-36.49%

+148.78%

-70.47%

-9.03%

+81.86%

📊

Operating Expenses Growth (5Y)

+81.80%

+270.48%

+158.40%

+327.24%

+7.32%

-57.55%

-22.80%

📊

Operating Expenses Growth (10Y)

+77.50%

+222.81%

📊

Sell General Administrative

209

216

241

588

544

639

760

1,261

340

323

350

📊

Research and Development

106

201

337

330

323

240

165

📊

Other Income Expenses

-1

-0

-21

-82

-0

269

284

259

📊

EBITDA

176

109

303

442

588

-226

251

-2,128

-209

-148

123

📊

EBITDA Growth (1Y)

-37.92%

+177.22%

+46.02%

+33.12%

-138.36%

+211.33%

-947.05%

+90.16%

+29.27%

+183.17%

📊

EBITDA Growth (5Y)

+234.53%

-306.71%

-16.99%

-581.58%

-135.61%

+34.35%

+154.60%

📊

EBITDA Growth (10Y)

-184.24%

-29.94%

📊

Depreciation and Amortization

151

251

233

251

118

106

114

📊

Operating Income

112

210

329

458

292

-1,491

-175

-345

-145

📊

Operating Income Growth (1Y)

-77.81%

+742.98%

+56.55%

+38.96%

-36.17%

-82.49%

-3014.18%

+88.24%

-97.02%

+58.13%

📊

Operating Income Growth (5Y)

+306.99%

+1070.55%

-75.69%

-552.60%

-138.30%

-218.21%

-149.49%

📊

Operating Income Growth (10Y)

-407.11%

-228.58%

📊

Interest Expense

134

133

143

📊

Pre Tax Income

174

297

391

-574

-181

-2,577

-470

-574

-432

📊

Tax Provision

-14

📊

NET INCOME

150

246

352

-442

-157

-2,492

-556

-545

-475

📊

Net Income Growth (1Y)

-92.77%

+2664.90%

+64.11%

+42.96%

-225.36%

+64.34%

-1482.63%

+77.68%

+2.11%

+12.71%

📊

Net Income Growth (5Y)

+369.04%

-8232.04%

-204.89%

-1111.55%

-257.95%

-23.33%

-7.66%

📊

Net Income Growth (10Y)

-825.20%

-733.02%

📊

Basic EPS

0.06

0.12

0.23

0.29

-0.36

-0.13

-1.8

-0.39

-0.34

-0.24

📊

Diluted EPS

0.06

0.12

0.23

0.28

-0.36

-0.13

-1.8

-0.39

0.02

📊

Basic Average Shares

1,270

1,060

1,205

1,223

1,211

1,385

1,410

1,625

1,687

📊

Diluted Average Shares

1,270

1,080

1,245

1,223

1,260

1,386

1,410

1,625

1,746

📊

Breakdown	2015 12/31	2016 12/31	2017 12/31	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	TTM
REVENUE	1,567	1,481	1,764	2,365	2,793	3,212	2,638	2,734	1,916	1,514	3,321	📊
Revenue Growth (1Y)	--	-5.48%	+19.09%	+34.08%	+18.11%	+15.01%	-17.88%	+3.66%	-29.91%	-21.02%	+119.38%	📊
Revenue Growth (5Y)	--	--	--	--	+78.27%	+116.92%	+49.56%	+15.63%	-31.38%	-52.88%	+3.38%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	-3.39%	+111.96%	📊
Cost of Revenue	977	937	1,054	1,326	1,567	1,876	1,534	2,313	1,243	1,087	2,099	📊
Cost of Revenue Growth (1Y)	--	-4.16%	+12.54%	+25.77%	+18.21%	+19.72%	-18.23%	+50.75%	-46.26%	-12.56%	+93.09%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+60.36%	+100.32%	+45.55%	+74.45%	-20.69%	-42.08%	+11.85%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+11.21%	+114.73%	📊
Gross Profit	589	544	709	1,039	1,226	1,336	1,103	421	673	427	1,222	📊
Gross Profit Growth (1Y)	--	-7.67%	+30.38%	+46.43%	+17.99%	+8.98%	-17.40%	-61.83%	+59.89%	-36.63%	+186.33%	📊
Gross Profit Growth (5Y)	--	--	--	--	+107.98%	+145.49%	+55.53%	-59.45%	-45.06%	-68.05%	-8.51%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	-27.58%	+107.35%	📊
Operating Expenses	435	491	447	673	791	1,819	1,155	2,874	849	772	1,404	📊
Operating Expenses Growth (1Y)	--	+12.87%	-8.94%	+50.46%	+17.56%	+130.00%	-36.49%	+148.78%	-70.47%	-9.03%	+81.86%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+81.80%	+270.48%	+158.40%	+327.24%	+7.32%	-57.55%	-22.80%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+77.50%	+222.81%	📊
Sell General Administrative	209	216	241	588	544	639	760	1,261	340	323	350	📊
Research and Development	93	89	106	99	201	337	330	323	240	165	61	📊
Other Income Expenses	-1	0	-1	-0	9	-21	-82	-0	269	284	259	📊
EBITDA	176	109	303	442	588	-226	251	-2,128	-209	-148	123	📊
EBITDA Growth (1Y)	--	-37.92%	+177.22%	+46.02%	+33.12%	-138.36%	+211.33%	-947.05%	+90.16%	+29.27%	+183.17%	📊
EBITDA Growth (5Y)	--	--	--	--	+234.53%	-306.71%	-16.99%	-581.58%	-135.61%	+34.35%	+154.60%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	-184.24%	-29.94%	📊
Depreciation and Amortization	71	86	83	94	151	251	233	251	118	106	114	📊
Operating Income	112	25	210	329	458	292	51	-1,491	-175	-345	-145	📊
Operating Income Growth (1Y)	--	-77.81%	+742.98%	+56.55%	+38.96%	-36.17%	-82.49%	-3014.18%	+88.24%	-97.02%	+58.13%	📊
Operating Income Growth (5Y)	--	--	--	--	+306.99%	+1070.55%	-75.69%	-552.60%	-138.30%	-218.21%	-149.49%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-407.11%	-228.58%	📊
Interest Expense	7	6	45	51	47	98	134	133	143	0	--	📊
Pre Tax Income	98	17	174	297	391	-574	-181	-2,577	-470	-574	-432	📊
Tax Provision	24	12	22	29	30	9	25	13	-14	30	33	📊
NET INCOME	75	5	150	246	352	-442	-157	-2,492	-556	-545	-475	📊
Net Income Growth (1Y)	--	-92.77%	+2664.90%	+64.11%	+42.96%	-225.36%	+64.34%	-1482.63%	+77.68%	+2.11%	+12.71%	📊
Net Income Growth (5Y)	--	--	--	--	+369.04%	-8232.04%	-204.89%	-1111.55%	-257.95%	-23.33%	-7.66%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-825.20%	-733.02%	📊
Basic EPS	0.06	0	0.12	0.23	0.29	-0.36	-0.13	-1.8	-0.39	-0.34	-0.24	📊
Diluted EPS	0.06	0	0.12	0.23	0.28	-0.36	-0.13	-1.8	-0.39	0	0.02	📊
Basic Average Shares	1,270	1,270	1,270	1,060	1,205	1,223	1,211	1,385	1,410	1,625	1,687	📊
Diluted Average Shares	1,270	1,270	1,270	1,080	1,245	1,223	1,260	1,386	1,410	1,625	1,746	📊

Breakdown

2015

12/31

2016

12/31

2017

12/31

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

TTM

REVENUE

1,567

1,481

1,764

2,365

2,793

3,212

2,638

2,734

1,916

1,514

3,321

📊

Revenue Growth (1Y)

-5.48%

+19.09%

+34.08%

+18.11%

+15.01%

-17.88%

+3.66%

-29.91%

-21.02%

+119.38%

📊

Revenue Growth (5Y)

+78.27%

+116.92%

+49.56%

+15.63%

-31.38%

-52.88%

+3.38%

📊

Revenue Growth (10Y)

-3.39%

+111.96%

📊

Cost of Revenue

977

937

1,054

1,326

1,567

1,876

1,534

2,313

1,243

1,087

2,099

📊

Cost of Revenue Growth (1Y)

-4.16%

+12.54%

+25.77%

+18.21%

+19.72%

-18.23%

+50.75%

-46.26%

-12.56%

+93.09%

📊

Cost of Revenue Growth (5Y)

+60.36%

+100.32%

+45.55%

+74.45%

-20.69%

-42.08%

+11.85%

📊

Cost of Revenue Growth (10Y)

+11.21%

+114.73%

📊

Gross Profit

589

544

709

1,039

1,226

1,336

1,103

421

673

427

1,222

📊

Gross Profit Growth (1Y)

-7.67%

+30.38%

+46.43%

+17.99%

+8.98%

-17.40%

-61.83%

+59.89%

-36.63%

+186.33%

📊

Gross Profit Growth (5Y)

+107.98%

+145.49%

+55.53%

-59.45%

-45.06%

-68.05%

-8.51%

📊

Gross Profit Growth (10Y)

-27.58%

+107.35%

📊

Operating Expenses

435

491

447

673

791

1,819

1,155

2,874

849

772

1,404

📊

Operating Expenses Growth (1Y)

+12.87%

-8.94%

+50.46%

+17.56%

+130.00%

-36.49%

+148.78%

-70.47%

-9.03%

+81.86%

📊

Operating Expenses Growth (5Y)

+81.80%

+270.48%

+158.40%

+327.24%

+7.32%

-57.55%

-22.80%

📊

Operating Expenses Growth (10Y)

+77.50%

+222.81%

📊

Sell General Administrative

209

216

241

588

544

639

760

1,261

340

323

350

📊

Research and Development

106

201

337

330

323

240

165

📊

Other Income Expenses

-1

-0

-21

-82

-0

269

284

259

📊

EBITDA

176

109

303

442

588

-226

251

-2,128

-209

-148

123

📊

EBITDA Growth (1Y)

-37.92%

+177.22%

+46.02%

+33.12%

-138.36%

+211.33%

-947.05%

+90.16%

+29.27%

+183.17%

📊

EBITDA Growth (5Y)

+234.53%

-306.71%

-16.99%

-581.58%

-135.61%

+34.35%

+154.60%

📊

EBITDA Growth (10Y)

-184.24%

-29.94%

📊

Depreciation and Amortization

151

251

233

251

118

106

114

📊

Operating Income

112

210

329

458

292

-1,491

-175

-345

-145

📊

Operating Income Growth (1Y)

-77.81%

+742.98%

+56.55%

+38.96%

-36.17%

-82.49%

-3014.18%

+88.24%

-97.02%

+58.13%

📊

Operating Income Growth (5Y)

+306.99%

+1070.55%

-75.69%

-552.60%

-138.30%

-218.21%

-149.49%

📊

Operating Income Growth (10Y)

-407.11%

-228.58%

📊

Interest Expense

134

133

143

📊

Pre Tax Income

174

297

391

-574

-181

-2,577

-470

-574

-432

📊

Tax Provision

-14

📊

NET INCOME

150

246

352

-442

-157

-2,492

-556

-545

-475

📊

Net Income Growth (1Y)

-92.77%

+2664.90%

+64.11%

+42.96%

-225.36%

+64.34%

-1482.63%

+77.68%

+2.11%

+12.71%

📊

Net Income Growth (5Y)

+369.04%

-8232.04%

-204.89%

-1111.55%

-257.95%

-23.33%

-7.66%

📊

Net Income Growth (10Y)

-825.20%

-733.02%

📊

Basic EPS

0.06

0.12

0.23

0.29

-0.36

-0.13

-1.8

-0.39

-0.34

-0.24

📊

Diluted EPS

0.06

0.12

0.23

0.28

-0.36

-0.13

-1.8

-0.39

0.02

📊

Basic Average Shares

1,270

1,060

1,205

1,223

1,211

1,385

1,410

1,625

1,687

📊

Diluted Average Shares

1,270

1,080

1,245

1,223

1,260

1,386

1,410

1,625

1,746

📊

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	-2.89%
Next Earnings	--
Market cap	762.23M (HKD)
EPS (TTM)	-0.24 (HKD)
P/E (TTM)	-1.88 (HKD)
Last Close	0.45

Next Earnings	--
Market cap	762.23M (HKD)
EPS (TTM)	-0.24 (HKD)
P/E (TTM)	-1.88 (HKD)
Last Close	0.45 (HKD)

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	-2.89%
Next Earnings	--
Market cap	762.23M (HKD)
EPS (TTM)	-0.24 (HKD)
P/E (TTM)	-1.88 (HKD)
Last Close	0.45

Next Earnings	--
Market cap	762.23M (HKD)
EPS (TTM)	-0.24 (HKD)
P/E (TTM)	-1.88 (HKD)
Last Close	0.45 (HKD)