01909.HK
Fire Rock Holdings Limited
HKSE · Technology · Electronic Gaming & Multimedia · CN
HKD 1.89
−1.56%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 184.6M | 146.1M | 140.6M | 134.9M | 115.1M |
| Cost of Revenue | 61.0M | 50.7M | 27.8M | 27.4M | 38.5M |
| Gross Profit | 123.5M | 95.5M | 112.8M | 107.5M | 76.6M |
| Operating Expenses | |||||
| R&D Expense | 40.0M | 16.0M | 9.0M | 19.8M | — |
| SG&A Expense | 92.5M | 74.8M | 84.0M | 87.1M | 64.8M |
| General & Admin Expense | 35.6M | 45.3M | 43.3M | 31.7M | 22.8M |
| Selling & Marketing Expense | 17.0M | 29.5M | 40.7M | 55.5M | 42.0M |
| Other Expenses | — | — | (172.0K) | (210.0K) | (212.0K) |
| Total Operating Expenses | 132.5M | 90.7M | 92.9M | 106.7M | 64.6M |
| Cost and Expenses | 193.5M | 141.4M | (120.9M) | 134.1M | 103.1M |
| Operating Income (EBIT) | (8.9M) | 4.7M | 19.7M | 828.0K | 11.8M |
| Non-Operating | |||||
| Interest Income | 375.0K | 49.0K | 102.0K | 146.0K | 149.0K |
| Interest Expense | 239.0K | 150.0K | 101.0K | 9.1M | 18.5M |
| Net Interest Income | 160.7K | (101.0K) | 1.0K | (9.0M) | (18.4M) |
| Other Non-Op Income/Expense | (14.5M) | (25.8M) | (671.0K) | 580.0M | 32.4M |
| Non-Operating Income (excl Interest) | — | — | 570.0K | (589.1M) | — |
| EBT (Pre-Tax Income) | (23.4M) | (21.1M) | 19.0M | 580.8M | 44.2M |
| Income Tax Expense | 24.1M | 22.4M | 17.2M | 8.3M | 8.7M |
| Bottom Line | |||||
| Net Income | (73.6M) | (64.4M) | (17.1M) | 559.9M | 30.2M |
| Earnings from Cont. Ops | (47.4M) | (43.5M) | 1.9M | 572.5M | 35.5M |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (73.6M) | (64.4M) | (17.1M) | 559.9M | 30.2M |
| Per Share | |||||
| Basic EPS | (HK$0.33) | (HK$0.33) | (HK$0.09) | HK$2.92 | HK$0.16 |
| Diluted EPS | (HK$0.33) | (HK$0.33) | (HK$0.09) | HK$2.92 | HK$0.16 |
| Revenue Per Share | HK$0.76 | HK$0.74 | HK$0.73 | HK$0.70 | HK$0.60 |
| Shares | |||||
| Basic Shares Outstanding | 242.8M | 196.8M | 192.0M | 192.0M | 192.0M |
| Diluted Shares Outstanding | 242.8M | 196.8M | 192.0M | 192.0M | 192.0M |
| Profitability Metrics | |||||
| EBITDA | (5.5M) | 6.6M | 22.2M | 592.2M | 13.7M |
| D&A | 3.4M | 1.9M | 3.1M | 2.3M | 2.0M |
| EBIT | (8.9M) | 4.7M | 19.1M | 589.9M | 11.8M |
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