01082.HK
Bradaverse Education (Int'l) Investments Group Limited
HKSE · Consumer Defensive · Education & Training Services · HK
HKD 0.99
+1.02%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 110.5M | 39.7M | 68.0M | 122.3M | 117.6M |
| Cost of Revenue | 101.7M | 38.7M | 68.6M | 109.5M | 111.6M |
| Gross Profit | 8.7M | 997.0K | (524.0K) | 12.9M | 6.0M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 53.8M | 24.8M | 42.7M | 4.6M | 5.9M |
| General & Admin Expense | 769.0K | — | 549.0K | 1.9M | 2.1M |
| Selling & Marketing Expense | 1.3M | — | 1.2M | 2.7M | 3.8M |
| Other Expenses | 1.2M | 34.0K | — | 5.3M | 13.1M |
| Total Operating Expenses | 55.0M | 24.8M | 42.7M | 9.9M | 19.0M |
| Cost and Expenses | 156.8M | 63.5M | 111.2M | 127.2M | 128.4M |
| Operating Income (EBIT) | (46.3M) | (23.8M) | (43.2M) | (8.7M) | (13.0M) |
| Non-Operating | |||||
| Interest Income | 214.0K | 212.0K | 2.0K | 6.0K | 4.0K |
| Interest Expense | 5.8M | 3.0M | 2.8M | 2.8M | 2.1M |
| Net Interest Income | (5.6M) | (2.8M) | (2.8M) | (2.8M) | (2.1M) |
| Other Non-Op Income/Expense | (35.2M) | (3.9M) | (19.0M) | (12.2M) | (14.2M) |
| Non-Operating Income (excl Interest) | 18.8M | — | 15.6M | 9.5M | 11.2M |
| EBT (Pre-Tax Income) | (89.9M) | (27.7M) | (62.2M) | (21.0M) | (27.2M) |
| Income Tax Expense | (2.0K) | (2.0K) | — | 1.5M | 1.4M |
| Bottom Line | |||||
| Net Income | (74.9M) | (23.3M) | (51.6M) | (27.6M) | (28.5M) |
| Earnings from Cont. Ops | (89.9M) | (27.7M) | (62.2M) | (22.5M) | (28.7M) |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (74.9M) | (23.3M) | (51.6M) | (27.6M) | (28.5M) |
| Per Share | |||||
| Basic EPS | (HK$0.12) | (HK$0.04) | (HK$0.08) | (HK$0.05) | (HK$0.05) |
| Diluted EPS | (HK$0.12) | (HK$0.04) | (HK$0.08) | (HK$0.05) | (HK$0.05) |
| Revenue Per Share | HK$0.18 | HK$0.07 | HK$0.11 | HK$0.22 | HK$0.20 |
| Shares | |||||
| Basic Shares Outstanding | 608.5M | 608.0M | 608.0M | 551.2M | 596.4M |
| Diluted Shares Outstanding | 608.5M | 608.0M | 608.0M | 603.6M | 596.4M |
| Profitability Metrics | |||||
| EBITDA | (53.4M) | (18.1M) | (52.9M) | (11.5M) | (17.4M) |
| D&A | 11.7M | 5.8M | 6.0M | 6.7M | 6.8M |
| EBIT | (65.1M) | (23.8M) | (58.8M) | (18.2M) | (24.3M) |
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