02882.HK
3DG Holdings (International) Limited
HKSE · Consumer Cyclical · Luxury Goods · HK
HKD 0.40
+3.90%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 2.1B | 1.4B | 948.7M | 604.5M | 618.5M |
| Cost of Revenue | 1.3B | 839.1M | 627.4M | 434.2M | 632.7M |
| Gross Profit | 756.9M | 544.5M | 321.3M | 170.2M | 171.6M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 712.4M | 398.0M | 321.4M | 260.9M | 241.8M |
| General & Admin Expense | 78.7M | — | 89.6M | 72.0M | 66.8M |
| Selling & Marketing Expense | 235.1M | — | 255.3M | 171.3M | 174.9M |
| Other Expenses | 42.8M | — | — | (17.6M) | 376.0K |
| Total Operating Expenses | 755.2M | 398.0M | 321.4M | 243.4M | 242.2M |
| Cost and Expenses | 2.1B | 1.2B | 948.8M | 677.6M | 699.4M |
| Operating Income (EBIT) | 1.7M | 146.5M | (92.0K) | (128.0M) | (68.6M) |
| Non-Operating | |||||
| Interest Income | 193.0K | 193.0K | 1.1M | 3.4M | 5.6M |
| Interest Expense | 98.4M | 50.3M | 43.7M | 88.1M | 79.0M |
| Net Interest Income | (98.2M) | (50.1M) | (42.6M) | (84.7M) | (73.3M) |
| Other Non-Op Income/Expense | (528.9M) | (437.3M) | (262.3M) | (87.7M) | (91.4M) |
| Non-Operating Income (excl Interest) | (46.3M) | — | 218.6M | (413.0K) | 12.5M |
| EBT (Pre-Tax Income) | (527.2M) | (290.8M) | (262.4M) | (215.7M) | (160.0M) |
| Income Tax Expense | 11.2M | 14.2M | 3.9M | (4.2M) | (2.7M) |
| Bottom Line | |||||
| Net Income | (283.4M) | (152.4M) | (126.5M) | (135.3M) | (89.7M) |
| Earnings from Cont. Ops | (538.4M) | (305.0M) | (266.2M) | (211.5M) | (157.3M) |
| Earnings from Discont. Ops | 12.5M | — | — | 2.7M | 1.6M |
| Bottom Line Net Income | (283.4M) | (152.4M) | (126.5M) | (135.3M) | (89.7M) |
| Per Share | |||||
| Basic EPS | (HK$1.10) | (HK$0.56) | (HK$0.47) | (HK$0.50) | (HK$0.33) |
| Diluted EPS | (HK$1.05) | (HK$0.56) | (HK$0.47) | (HK$0.50) | (HK$0.33) |
| Revenue Per Share | HK$7.75 | HK$5.13 | HK$3.52 | HK$2.24 | HK$2.29 |
| Shares | |||||
| Basic Shares Outstanding | 269.7M | 269.7M | 269.7M | 269.7M | 269.7M |
| Diluted Shares Outstanding | 269.7M | 269.7M | 269.7M | 269.7M | 269.7M |
| Profitability Metrics | |||||
| EBITDA | 136.0M | 221.6M | (153.7M) | (89.7M) | (56.7M) |
| D&A | 88.0M | 75.1M | 65.0M | 37.9M | 24.4M |
| EBIT | 48.0M | 146.5M | (218.7M) | (127.6M) | (81.1M) |
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 Mar 1, 2026