Beijing Digital Telecom Co., Ltd. - 6188.HK - Fundamentals

Best Investments/trading ideas for the weekJoin our free webinar on September23,2026.

Insider Tracker is here!

Try it now Watch the presentation

‌
‌

‌

Let's get started...

‌

Breakdown	2012 12/31	2013 12/31	2014 12/31	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	2025 12/31	TTM
REVENUE	8,803	12,812	14,359	15,831	15,177	15,974	14,957	15,351	13,550	10,244	13,508	17,146	18,016	16,116	16,770	📊
Revenue Growth (1Y)	--	+45.55%	+12.07%	+10.25%	-4.13%	+5.25%	-6.37%	+2.63%	-11.73%	-24.40%	+31.86%	+26.94%	+5.08%	-10.55%	+4.06%	📊
Revenue Growth (5Y)	--	--	--	--	+72.42%	+24.68%	+4.17%	-3.03%	-10.72%	-35.87%	-9.69%	+11.69%	+32.96%	+57.32%	+63.71%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+16.37%	+5.43%	+19.41%	+13.81%	+6.18%	+10.50%	📊
Cost of Revenue	7,356	11,074	12,382	13,797	13,321	13,974	13,042	13,582	12,373	9,668	12,870	16,365	17,345	15,664	16,361	📊
Cost of Revenue Growth (1Y)	--	+50.55%	+11.81%	+11.42%	-3.44%	+4.90%	-6.67%	+4.14%	-8.90%	-21.86%	+33.12%	+27.15%	+5.99%	-9.69%	+4.45%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+81.10%	+26.19%	+5.33%	-1.55%	-7.12%	-30.81%	-1.32%	+20.49%	+40.18%	+62.02%	+69.22%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+31.44%	+16.22%	+32.16%	+25.72%	+17.58%	+22.81%	📊
Gross Profit	1,447	1,738	1,977	2,034	1,856	2,000	1,915	1,769	1,177	576	637	781	671	452	409	📊
Gross Profit Growth (1Y)	--	+20.11%	+13.73%	+2.91%	-8.77%	+7.79%	-4.27%	-7.62%	-33.48%	-51.07%	+10.71%	+22.58%	-14.13%	-32.66%	-9.36%	📊
Gross Profit Growth (5Y)	--	--	--	--	+28.25%	+15.09%	-3.13%	-13.04%	-36.59%	-71.21%	-66.71%	-55.83%	-42.98%	-21.54%	-28.88%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	-60.21%	-63.32%	-60.47%	-67.02%	-75.66%	-77.93%	📊
Operating Expenses	1,028	1,179	1,373	1,368	1,243	1,304	1,303	1,136	806	1,387	618	781	590	1,700	1,695	📊
Operating Expenses Growth (1Y)	--	+14.73%	+16.43%	-0.33%	-9.19%	+4.96%	-0.14%	-12.75%	-29.07%	+72.08%	-55.43%	+26.38%	-24.46%	+187.99%	-0.28%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+20.90%	+10.61%	-5.13%	-16.95%	-35.13%	+6.35%	-52.54%	-31.25%	-26.78%	+22.53%	+22.19%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+34.95%	-47.57%	-43.09%	-56.87%	+36.78%	+36.40%	📊
Sell General Administrative	1,038	1,069	1,229	1,261	1,138	1,166	1,352	1,183	687	1,394	622	601	596	1,700	1,695	📊
Research and Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	--	📊
Other Income Expenses	0	2	-2	2	2	-4	-47	-46	119	-7	-4	0	0	0	--	📊
EBITDA	449	608	678	691	615	689	663	841	503	-3,712	57	-337	-666	-1,248	-1,211	📊
EBITDA Growth (1Y)	--	+35.36%	+11.40%	+2.01%	-11.00%	+12.05%	-3.78%	+26.73%	-40.17%	-837.89%	+101.53%	-692.80%	-97.39%	-87.46%	+2.97%	📊
EBITDA Growth (5Y)	--	--	--	--	+36.90%	+13.33%	-2.11%	+21.61%	-18.25%	-638.36%	-91.42%	-140.12%	-232.36%	+66.37%	+67.37%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	-925.82%	-90.65%	-149.77%	-196.30%	-302.83%	-296.81%	📊
Depreciation and Amortization	54	78	91	93	63	66	59	276	235	185	140	144	20	0	75	📊
Operating Income	396	530	587	634	577	623	604	611	289	-763	52	185	-660	-1,248	-1,286	📊
Operating Income Growth (1Y)	--	+34.05%	+10.71%	+8.04%	-9.06%	+8.08%	-3.06%	+1.09%	-52.70%	-364.25%	+106.87%	+252.86%	-456.54%	-89.23%	-3.01%	📊
Operating Income Growth (5Y)	--	--	--	--	+45.81%	+17.56%	+2.93%	-3.69%	-49.90%	-222.49%	-91.32%	-69.72%	-328.28%	-63.47%	-68.38%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-293.03%	-90.11%	-68.49%	-204.00%	-316.40%	-322.91%	📊
Interest Expense	0	107	117	168	111	183	192	233	162	234	178	180	0	205	198	📊
Pre Tax Income	354	370	430	430	442	401	385	332	106	-3,905	-260	-661	-1,404	-1,414	-1,463	📊
Tax Provision	104	96	112	74	85	78	79	72	-8	-308	19	5	2	16	17	📊
NET INCOME	252	266	318	357	356	322	330	257	114	-3,597	-279	-630	-1,374	-1,402	-1,449	📊
Net Income Growth (1Y)	--	+5.68%	+19.40%	+12.24%	-0.18%	-9.52%	+2.18%	-21.88%	-55.69%	-3253.53%	+92.24%	-125.71%	-118.10%	-2.05%	-3.31%	📊
Net Income Growth (5Y)	--	--	--	--	+41.36%	+21.04%	+3.58%	-27.90%	-68.00%	-1215.38%	-184.71%	-344.74%	-1304.73%	+61.01%	+59.73%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-1526.69%	-204.77%	-298.04%	-484.85%	-493.45%	-506.46%	📊
Basic EPS	0.38	0.53	0.55	0.54	0.53	0.48	0.49	0.39	0.16	-4.91	-0.38	-0.84	-1.55	-1.58	-1.63	📊
Diluted EPS	0.38	0.53	0.55	0.54	0.53	0.48	0.49	0.39	0.16	-4.91	-0.38	-0.84	-1.55	-1.58	-1.63	📊
Basic Average Shares	667	500	580	667	667	667	667	667	731	732	732	748	886	886	886	📊
Diluted Average Shares	667	500	580	667	667	667	667	667	731	732	732	748	886	886	886	📊

Breakdown

2012

12/31

2013

12/31

2014

12/31

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

2025

12/31

TTM

REVENUE

8,803

12,812

14,359

15,831

15,177

15,974

14,957

15,351

13,550

10,244

13,508

17,146

18,016

16,116

16,770

📊

Revenue Growth (1Y)

+45.55%

+12.07%

+10.25%

-4.13%

+5.25%

-6.37%

+2.63%

-11.73%

-24.40%

+31.86%

+26.94%

+5.08%

-10.55%

+4.06%

📊

Revenue Growth (5Y)

+72.42%

+24.68%

+4.17%

-3.03%

-10.72%

-35.87%

-9.69%

+11.69%

+32.96%

+57.32%

+63.71%

📊

Revenue Growth (10Y)

+16.37%

+5.43%

+19.41%

+13.81%

+6.18%

+10.50%

📊

Cost of Revenue

7,356

11,074

12,382

13,797

13,321

13,974

13,042

13,582

12,373

9,668

12,870

16,365

17,345

15,664

16,361

📊

Cost of Revenue Growth (1Y)

+50.55%

+11.81%

+11.42%

-3.44%

+4.90%

-6.67%

+4.14%

-8.90%

-21.86%

+33.12%

+27.15%

+5.99%

-9.69%

+4.45%

📊

Cost of Revenue Growth (5Y)

+81.10%

+26.19%

+5.33%

-1.55%

-7.12%

-30.81%

-1.32%

+20.49%

+40.18%

+62.02%

+69.22%

📊

Cost of Revenue Growth (10Y)

+31.44%

+16.22%

+32.16%

+25.72%

+17.58%

+22.81%

📊

Gross Profit

1,447

1,738

1,977

2,034

1,856

2,000

1,915

1,769

1,177

576

637

781

671

452

409

📊

Gross Profit Growth (1Y)

+20.11%

+13.73%

+2.91%

-8.77%

+7.79%

-4.27%

-7.62%

-33.48%

-51.07%

+10.71%

+22.58%

-14.13%

-32.66%

-9.36%

📊

Gross Profit Growth (5Y)

+28.25%

+15.09%

-3.13%

-13.04%

-36.59%

-71.21%

-66.71%

-55.83%

-42.98%

-21.54%

-28.88%

📊

Gross Profit Growth (10Y)

-60.21%

-63.32%

-60.47%

-67.02%

-75.66%

-77.93%

📊

Operating Expenses

1,028

1,179

1,373

1,368

1,243

1,304

1,303

1,136

806

1,387

618

781

590

1,700

1,695

📊

Operating Expenses Growth (1Y)

+14.73%

+16.43%

-0.33%

-9.19%

+4.96%

-0.14%

-12.75%

-29.07%

+72.08%

-55.43%

+26.38%

-24.46%

+187.99%

-0.28%

📊

Operating Expenses Growth (5Y)

+20.90%

+10.61%

-5.13%

-16.95%

-35.13%

+6.35%

-52.54%

-31.25%

-26.78%

+22.53%

+22.19%

📊

Operating Expenses Growth (10Y)

+34.95%

-47.57%

-43.09%

-56.87%

+36.78%

+36.40%

📊

Sell General Administrative

1,038

1,069

1,229

1,261

1,138

1,166

1,352

1,183

687

1,394

622

601

596

1,700

1,695

📊

Research and Development

📊

Other Income Expenses

-2

-4

-47

-46

119

-7

-4

📊

EBITDA

449

608

678

691

615

689

663

841

503

-3,712

-337

-666

-1,248

-1,211

📊

EBITDA Growth (1Y)

+35.36%

+11.40%

+2.01%

-11.00%

+12.05%

-3.78%

+26.73%

-40.17%

-837.89%

+101.53%

-692.80%

-97.39%

-87.46%

+2.97%

📊

EBITDA Growth (5Y)

+36.90%

+13.33%

-2.11%

+21.61%

-18.25%

-638.36%

-91.42%

-140.12%

-232.36%

+66.37%

+67.37%

📊

EBITDA Growth (10Y)

-925.82%

-90.65%

-149.77%

-196.30%

-302.83%

-296.81%

📊

Depreciation and Amortization

276

235

185

140

144

📊

Operating Income

396

530

587

634

577

623

604

611

289

-763

185

-660

-1,248

-1,286

📊

Operating Income Growth (1Y)

+34.05%

+10.71%

+8.04%

-9.06%

+8.08%

-3.06%

+1.09%

-52.70%

-364.25%

+106.87%

+252.86%

-456.54%

-89.23%

-3.01%

📊

Operating Income Growth (5Y)

+45.81%

+17.56%

+2.93%

-3.69%

-49.90%

-222.49%

-91.32%

-69.72%

-328.28%

-63.47%

-68.38%

📊

Operating Income Growth (10Y)

-293.03%

-90.11%

-68.49%

-204.00%

-316.40%

-322.91%

📊

Interest Expense

107

117

168

111

183

192

233

162

234

178

180

205

198

📊

Pre Tax Income

354

370

430

442

401

385

332

106

-3,905

-260

-661

-1,404

-1,414

-1,463

📊

Tax Provision

104

112

-8

-308

📊

NET INCOME

252

266

318

357

356

322

330

257

114

-3,597

-279

-630

-1,374

-1,402

-1,449

📊

Net Income Growth (1Y)

+5.68%

+19.40%

+12.24%

-0.18%

-9.52%

+2.18%

-21.88%

-55.69%

-3253.53%

+92.24%

-125.71%

-118.10%

-2.05%

-3.31%

📊

Net Income Growth (5Y)

+41.36%

+21.04%

+3.58%

-27.90%

-68.00%

-1215.38%

-184.71%

-344.74%

-1304.73%

+61.01%

+59.73%

📊

Net Income Growth (10Y)

-1526.69%

-204.77%

-298.04%

-484.85%

-493.45%

-506.46%

📊

Basic EPS

0.38

0.53

0.55

0.54

0.53

0.48

0.49

0.39

0.16

-4.91

-0.38

-0.84

-1.55

-1.58

-1.63

📊

Diluted EPS

0.38

0.53

0.55

0.54

0.53

0.48

0.49

0.39

0.16

-4.91

-0.38

-0.84

-1.55

-1.58

-1.63

📊

Basic Average Shares

667

500

580

667

731

732

748

886

📊

Diluted Average Shares

667

500

580

667

731

732

748

886

📊

Breakdown	2012 12/31	2013 12/31	2014 12/31	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	2025 12/31	TTM
REVENUE	8,803	12,812	14,359	15,831	15,177	15,974	14,957	15,351	13,550	10,244	13,508	17,146	18,016	16,116	16,770	📊
Revenue Growth (1Y)	--	+45.55%	+12.07%	+10.25%	-4.13%	+5.25%	-6.37%	+2.63%	-11.73%	-24.40%	+31.86%	+26.94%	+5.08%	-10.55%	+4.06%	📊
Revenue Growth (5Y)	--	--	--	--	+72.42%	+24.68%	+4.17%	-3.03%	-10.72%	-35.87%	-9.69%	+11.69%	+32.96%	+57.32%	+63.71%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+16.37%	+5.43%	+19.41%	+13.81%	+6.18%	+10.50%	📊
Cost of Revenue	7,356	11,074	12,382	13,797	13,321	13,974	13,042	13,582	12,373	9,668	12,870	16,365	17,345	15,664	16,361	📊
Cost of Revenue Growth (1Y)	--	+50.55%	+11.81%	+11.42%	-3.44%	+4.90%	-6.67%	+4.14%	-8.90%	-21.86%	+33.12%	+27.15%	+5.99%	-9.69%	+4.45%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+81.10%	+26.19%	+5.33%	-1.55%	-7.12%	-30.81%	-1.32%	+20.49%	+40.18%	+62.02%	+69.22%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+31.44%	+16.22%	+32.16%	+25.72%	+17.58%	+22.81%	📊
Gross Profit	1,447	1,738	1,977	2,034	1,856	2,000	1,915	1,769	1,177	576	637	781	671	452	409	📊
Gross Profit Growth (1Y)	--	+20.11%	+13.73%	+2.91%	-8.77%	+7.79%	-4.27%	-7.62%	-33.48%	-51.07%	+10.71%	+22.58%	-14.13%	-32.66%	-9.36%	📊
Gross Profit Growth (5Y)	--	--	--	--	+28.25%	+15.09%	-3.13%	-13.04%	-36.59%	-71.21%	-66.71%	-55.83%	-42.98%	-21.54%	-28.88%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	-60.21%	-63.32%	-60.47%	-67.02%	-75.66%	-77.93%	📊
Operating Expenses	1,028	1,179	1,373	1,368	1,243	1,304	1,303	1,136	806	1,387	618	781	590	1,700	1,695	📊
Operating Expenses Growth (1Y)	--	+14.73%	+16.43%	-0.33%	-9.19%	+4.96%	-0.14%	-12.75%	-29.07%	+72.08%	-55.43%	+26.38%	-24.46%	+187.99%	-0.28%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+20.90%	+10.61%	-5.13%	-16.95%	-35.13%	+6.35%	-52.54%	-31.25%	-26.78%	+22.53%	+22.19%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+34.95%	-47.57%	-43.09%	-56.87%	+36.78%	+36.40%	📊
Sell General Administrative	1,038	1,069	1,229	1,261	1,138	1,166	1,352	1,183	687	1,394	622	601	596	1,700	1,695	📊
Research and Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	--	📊
Other Income Expenses	0	2	-2	2	2	-4	-47	-46	119	-7	-4	0	0	0	--	📊
EBITDA	449	608	678	691	615	689	663	841	503	-3,712	57	-337	-666	-1,248	-1,211	📊
EBITDA Growth (1Y)	--	+35.36%	+11.40%	+2.01%	-11.00%	+12.05%	-3.78%	+26.73%	-40.17%	-837.89%	+101.53%	-692.80%	-97.39%	-87.46%	+2.97%	📊
EBITDA Growth (5Y)	--	--	--	--	+36.90%	+13.33%	-2.11%	+21.61%	-18.25%	-638.36%	-91.42%	-140.12%	-232.36%	+66.37%	+67.37%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	-925.82%	-90.65%	-149.77%	-196.30%	-302.83%	-296.81%	📊
Depreciation and Amortization	54	78	91	93	63	66	59	276	235	185	140	144	20	0	75	📊
Operating Income	396	530	587	634	577	623	604	611	289	-763	52	185	-660	-1,248	-1,286	📊
Operating Income Growth (1Y)	--	+34.05%	+10.71%	+8.04%	-9.06%	+8.08%	-3.06%	+1.09%	-52.70%	-364.25%	+106.87%	+252.86%	-456.54%	-89.23%	-3.01%	📊
Operating Income Growth (5Y)	--	--	--	--	+45.81%	+17.56%	+2.93%	-3.69%	-49.90%	-222.49%	-91.32%	-69.72%	-328.28%	-63.47%	-68.38%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-293.03%	-90.11%	-68.49%	-204.00%	-316.40%	-322.91%	📊
Interest Expense	0	107	117	168	111	183	192	233	162	234	178	180	0	205	198	📊
Pre Tax Income	354	370	430	430	442	401	385	332	106	-3,905	-260	-661	-1,404	-1,414	-1,463	📊
Tax Provision	104	96	112	74	85	78	79	72	-8	-308	19	5	2	16	17	📊
NET INCOME	252	266	318	357	356	322	330	257	114	-3,597	-279	-630	-1,374	-1,402	-1,449	📊
Net Income Growth (1Y)	--	+5.68%	+19.40%	+12.24%	-0.18%	-9.52%	+2.18%	-21.88%	-55.69%	-3253.53%	+92.24%	-125.71%	-118.10%	-2.05%	-3.31%	📊
Net Income Growth (5Y)	--	--	--	--	+41.36%	+21.04%	+3.58%	-27.90%	-68.00%	-1215.38%	-184.71%	-344.74%	-1304.73%	+61.01%	+59.73%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-1526.69%	-204.77%	-298.04%	-484.85%	-493.45%	-506.46%	📊
Basic EPS	0.38	0.53	0.55	0.54	0.53	0.48	0.49	0.39	0.16	-4.91	-0.38	-0.84	-1.55	-1.58	-1.63	📊
Diluted EPS	0.38	0.53	0.55	0.54	0.53	0.48	0.49	0.39	0.16	-4.91	-0.38	-0.84	-1.55	-1.58	-1.63	📊
Basic Average Shares	667	500	580	667	667	667	667	667	731	732	732	748	886	886	886	📊
Diluted Average Shares	667	500	580	667	667	667	667	667	731	732	732	748	886	886	886	📊

Breakdown

2012

12/31

2013

12/31

2014

12/31

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

2025

12/31

TTM

REVENUE

8,803

12,812

14,359

15,831

15,177

15,974

14,957

15,351

13,550

10,244

13,508

17,146

18,016

16,116

16,770

📊

Revenue Growth (1Y)

+45.55%

+12.07%

+10.25%

-4.13%

+5.25%

-6.37%

+2.63%

-11.73%

-24.40%

+31.86%

+26.94%

+5.08%

-10.55%

+4.06%

📊

Revenue Growth (5Y)

+72.42%

+24.68%

+4.17%

-3.03%

-10.72%

-35.87%

-9.69%

+11.69%

+32.96%

+57.32%

+63.71%

📊

Revenue Growth (10Y)

+16.37%

+5.43%

+19.41%

+13.81%

+6.18%

+10.50%

📊

Cost of Revenue

7,356

11,074

12,382

13,797

13,321

13,974

13,042

13,582

12,373

9,668

12,870

16,365

17,345

15,664

16,361

📊

Cost of Revenue Growth (1Y)

+50.55%

+11.81%

+11.42%

-3.44%

+4.90%

-6.67%

+4.14%

-8.90%

-21.86%

+33.12%

+27.15%

+5.99%

-9.69%

+4.45%

📊

Cost of Revenue Growth (5Y)

+81.10%

+26.19%

+5.33%

-1.55%

-7.12%

-30.81%

-1.32%

+20.49%

+40.18%

+62.02%

+69.22%

📊

Cost of Revenue Growth (10Y)

+31.44%

+16.22%

+32.16%

+25.72%

+17.58%

+22.81%

📊

Gross Profit

1,447

1,738

1,977

2,034

1,856

2,000

1,915

1,769

1,177

576

637

781

671

452

409

📊

Gross Profit Growth (1Y)

+20.11%

+13.73%

+2.91%

-8.77%

+7.79%

-4.27%

-7.62%

-33.48%

-51.07%

+10.71%

+22.58%

-14.13%

-32.66%

-9.36%

📊

Gross Profit Growth (5Y)

+28.25%

+15.09%

-3.13%

-13.04%

-36.59%

-71.21%

-66.71%

-55.83%

-42.98%

-21.54%

-28.88%

📊

Gross Profit Growth (10Y)

-60.21%

-63.32%

-60.47%

-67.02%

-75.66%

-77.93%

📊

Operating Expenses

1,028

1,179

1,373

1,368

1,243

1,304

1,303

1,136

806

1,387

618

781

590

1,700

1,695

📊

Operating Expenses Growth (1Y)

+14.73%

+16.43%

-0.33%

-9.19%

+4.96%

-0.14%

-12.75%

-29.07%

+72.08%

-55.43%

+26.38%

-24.46%

+187.99%

-0.28%

📊

Operating Expenses Growth (5Y)

+20.90%

+10.61%

-5.13%

-16.95%

-35.13%

+6.35%

-52.54%

-31.25%

-26.78%

+22.53%

+22.19%

📊

Operating Expenses Growth (10Y)

+34.95%

-47.57%

-43.09%

-56.87%

+36.78%

+36.40%

📊

Sell General Administrative

1,038

1,069

1,229

1,261

1,138

1,166

1,352

1,183

687

1,394

622

601

596

1,700

1,695

📊

Research and Development

📊

Other Income Expenses

-2

-4

-47

-46

119

-7

-4

📊

EBITDA

449

608

678

691

615

689

663

841

503

-3,712

-337

-666

-1,248

-1,211

📊

EBITDA Growth (1Y)

+35.36%

+11.40%

+2.01%

-11.00%

+12.05%

-3.78%

+26.73%

-40.17%

-837.89%

+101.53%

-692.80%

-97.39%

-87.46%

+2.97%

📊

EBITDA Growth (5Y)

+36.90%

+13.33%

-2.11%

+21.61%

-18.25%

-638.36%

-91.42%

-140.12%

-232.36%

+66.37%

+67.37%

📊

EBITDA Growth (10Y)

-925.82%

-90.65%

-149.77%

-196.30%

-302.83%

-296.81%

📊

Depreciation and Amortization

276

235

185

140

144

📊

Operating Income

396

530

587

634

577

623

604

611

289

-763

185

-660

-1,248

-1,286

📊

Operating Income Growth (1Y)

+34.05%

+10.71%

+8.04%

-9.06%

+8.08%

-3.06%

+1.09%

-52.70%

-364.25%

+106.87%

+252.86%

-456.54%

-89.23%

-3.01%

📊

Operating Income Growth (5Y)

+45.81%

+17.56%

+2.93%

-3.69%

-49.90%

-222.49%

-91.32%

-69.72%

-328.28%

-63.47%

-68.38%

📊

Operating Income Growth (10Y)

-293.03%

-90.11%

-68.49%

-204.00%

-316.40%

-322.91%

📊

Interest Expense

107

117

168

111

183

192

233

162

234

178

180

205

198

📊

Pre Tax Income

354

370

430

442

401

385

332

106

-3,905

-260

-661

-1,404

-1,414

-1,463

📊

Tax Provision

104

112

-8

-308

📊

NET INCOME

252

266

318

357

356

322

330

257

114

-3,597

-279

-630

-1,374

-1,402

-1,449

📊

Net Income Growth (1Y)

+5.68%

+19.40%

+12.24%

-0.18%

-9.52%

+2.18%

-21.88%

-55.69%

-3253.53%

+92.24%

-125.71%

-118.10%

-2.05%

-3.31%

📊

Net Income Growth (5Y)

+41.36%

+21.04%

+3.58%

-27.90%

-68.00%

-1215.38%

-184.71%

-344.74%

-1304.73%

+61.01%

+59.73%

📊

Net Income Growth (10Y)

-1526.69%

-204.77%

-298.04%

-484.85%

-493.45%

-506.46%

📊

Basic EPS

0.38

0.53

0.55

0.54

0.53

0.48

0.49

0.39

0.16

-4.91

-0.38

-0.84

-1.55

-1.58

-1.63

📊

Diluted EPS

0.38

0.53

0.55

0.54

0.53

0.48

0.49

0.39

0.16

-4.91

-0.38

-0.84

-1.55

-1.58

-1.63

📊

Basic Average Shares

667

500

580

667

731

732

748

886

📊

Diluted Average Shares

667

500

580

667

731

732

748

886

📊

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	--
Next Earnings	--
Market cap	292.53M (HKD)
EPS (TTM)	-1.63 (HKD)
P/E (TTM)	-0.20 (HKD)
Last Close	0.33

Next Earnings	--
Market cap	292.53M (HKD)
EPS (TTM)	-1.63 (HKD)
P/E (TTM)	-0.20 (HKD)
Last Close	0.33 (HKD)

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	--
Next Earnings	--
Market cap	292.53M (HKD)
EPS (TTM)	-1.63 (HKD)
P/E (TTM)	-0.20 (HKD)
Last Close	0.33

Next Earnings	--
Market cap	292.53M (HKD)
EPS (TTM)	-1.63 (HKD)
P/E (TTM)	-0.20 (HKD)
Last Close	0.33 (HKD)