00419.HK
Hony Media Group
HKSE · Communication Services · Entertainment · HK
HKD 0.55
+0.00%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 1.3B | 570.1M | 1.0B | 1.3B | 1.6B |
| Cost of Revenue | 854.0M | 407.1M | 659.6M | 930.6M | 1.3B |
| Gross Profit | 465.2M | 163.0M | 358.9M | 413.4M | 391.1M |
| Operating Expenses | |||||
| R&D Expense | 30.4M | 10.4M | 17.3M | 29.5M | 35.8M |
| SG&A Expense | 549.4M | 208.6M | 423.3M | 495.0M | 609.0M |
| General & Admin Expense | 82.0M | 51.5M | 70.4M | 75.9M | 109.5M |
| Selling & Marketing Expense | 375.9M | 156.8M | 352.9M | 419.7M | 499.5M |
| Other Expenses | — | — | 814.0K | — | — |
| Total Operating Expenses | 579.8M | 219.0M | 441.5M | 524.5M | 644.7M |
| Cost and Expenses | 1.4B | 626.1M | 1.1B | 1.5B | 1.9B |
| Operating Income (EBIT) | (114.7M) | (56.0M) | (83.1M) | (111.1M) | (301.9M) |
| Non-Operating | |||||
| Interest Income | 1.8M | 1.6M | 332.0K | 153.0K | 1.2M |
| Interest Expense | 39.1M | 20.7M | 17.6M | 3.6M | 1.5M |
| Net Interest Income | (37.3M) | (19.1M) | (17.3M) | (3.5M) | (316.0K) |
| Other Non-Op Income/Expense | (103.0M) | (20.3M) | (94.4M) | (8.6M) | (15.1M) |
| Non-Operating Income (excl Interest) | — | — | 76.8M | 5.0M | 8.8M |
| EBT (Pre-Tax Income) | (217.7M) | (76.3M) | (177.6M) | (119.6M) | (318.1M) |
| Income Tax Expense | (179.0K) | — | (394.0K) | (69.0K) | (425.0K) |
| Bottom Line | |||||
| Net Income | (199.9M) | (66.7M) | (163.5M) | (97.1M) | (270.0M) |
| Earnings from Cont. Ops | (217.5M) | (76.3M) | (177.2M) | (119.6M) | (317.7M) |
| Earnings from Discont. Ops | (291.0K) | — | — | (5.8M) | 1.1M |
| Bottom Line Net Income | (199.9M) | (66.7M) | (163.5M) | (97.1M) | (270.0M) |
| Per Share | |||||
| Basic EPS | (HK$0.15) | (HK$0.05) | (HK$0.12) | (HK$0.07) | (HK$0.20) |
| Diluted EPS | (HK$0.15) | (HK$0.05) | (HK$0.12) | (HK$0.07) | (HK$0.20) |
| Revenue Per Share | HK$0.88 | HK$0.42 | HK$0.75 | HK$0.99 | HK$1.17 |
| Shares | |||||
| Basic Shares Outstanding | 1.5B | 1.4B | 1.4B | 1.4B | 1.4B |
| Diluted Shares Outstanding | 1.5B | 1.4B | 1.4B | 1.4B | 1.4B |
| Profitability Metrics | |||||
| EBITDA | (173.8M) | (53.8M) | (144.4M) | (83.7M) | (221.7M) |
| D&A | 11.4M | 2.3M | 8.7M | 32.3M | 90.1M |
| EBIT | (185.2M) | (56.0M) | (153.2M) | (116.0M) | (311.8M) |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026