00434.HK
Boyaa Interactive International Limited
HKSE · Technology · Electronic Gaming & Multimedia · CN
HKD 3.13
+10.80%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 503.3M | 467.5M | 456.9M | 394.6M | 375.3M |
| Cost of Revenue | 141.8M | 139.2M | 124.7M | 123.3M | 129.4M |
| Gross Profit | 361.5M | 328.3M | 332.1M | 271.3M | 245.8M |
| Operating Expenses | |||||
| R&D Expense | 89.2M | 93.2M | 57.9M | 57.4M | 58.6M |
| SG&A Expense | 179.2M | 213.6M | 145.1M | 147.1M | 134.0M |
| General & Admin Expense | 150.9M | 167.2M | 104.6M | 98.9M | 98.6M |
| Selling & Marketing Expense | 40.3M | 46.4M | 40.6M | 48.3M | 35.4M |
| Other Expenses | 543.5M | (93.2M) | (899.0M) | (6.2M) | (3.5M) |
| Total Operating Expenses | 1.1B | 213.6M | (696.0M) | 198.3M | 189.1M |
| Cost and Expenses | 1.2B | 352.9M | (571.2M) | 321.6M | 318.5M |
| Operating Income (EBIT) | (694.8M) | 114.8M | 1.0B | 72.9M | 56.7M |
| Non-Operating | |||||
| Interest Income | 2.7M | 4.5M | 16.2M | 56.3M | 29.7M |
| Interest Expense | 2.6M | 1.2M | 1.1M | 687.0K | 657.0K |
| Net Interest Income | 52.9K | 3.2M | 15.1M | 55.6M | 29.1M |
| Other Non-Op Income/Expense | (735.2M) | (395.0M) | 15.4M | 54.0M | 28.5M |
| Non-Operating Income (excl Interest) | (11.7M) | — | (23.2M) | (54.7M) | (48.7M) |
| EBT (Pre-Tax Income) | (1.4B) | (280.1M) | 1.0B | 127.0M | 85.2M |
| Income Tax Expense | 106.4M | 41.6M | 159.7M | 9.8M | 21.0M |
| Bottom Line | |||||
| Net Income | (1.3B) | (238.5M) | 883.8M | 117.2M | 64.2M |
| Earnings from Cont. Ops | (1.3B) | (238.5M) | 883.8M | 117.2M | 64.2M |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (1.3B) | (238.5M) | 883.8M | 117.2M | 64.2M |
| Per Share | |||||
| Basic EPS | (HK$1.69) | (HK$0.34) | HK$1.33 | HK$0.17 | HK$0.10 |
| Diluted EPS | (HK$1.69) | (HK$0.34) | HK$1.32 | HK$0.17 | HK$0.10 |
| Revenue Per Share | HK$0.69 | HK$0.68 | HK$0.69 | HK$0.59 | HK$0.57 |
| Shares | |||||
| Basic Shares Outstanding | 732.3M | 691.1M | 664.0M | 672.7M | 657.0M |
| Diluted Shares Outstanding | 732.3M | 691.1M | 671.1M | 672.7M | 663.3M |
| Profitability Metrics | |||||
| EBITDA | (415.8M) | (288.9M) | 1.1B | 139.4M | 115.9M |
| D&A | 13.5M | 12.1M | 8.3M | 11.8M | 10.4M |
| EBIT | (429.4M) | (301.0M) | 1.1B | 127.6M | 105.5M |
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