03306.HK
JNBY Design Limited
HKSE · Consumer Cyclical · Apparel - Manufacturers · CN
HKD 20.52
+0.69%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 11.2B | 5.5B | 5.2B | 4.5B | 4.1B |
| Cost of Revenue | 3.8B | 1.9B | 1.8B | 1.5B | 1.5B |
| Gross Profit | 7.4B | 3.6B | 3.5B | 2.9B | 2.6B |
| Operating Expenses | |||||
| R&D Expense | 415.3M | 201.3M | 195.6M | 168.2M | — |
| SG&A Expense | 4.8B | 2.5B | 2.3B | 2.1B | 1.9B |
| General & Admin Expense | 1.1B | 529.9M | 506.3M | 445.6M | 377.3M |
| Selling & Marketing Expense | 3.4B | 1.7B | 1.8B | 1.7B | 1.5B |
| Other Expenses | (359.3M) | (263.6M) | (57.2M) | (252.4M) | (58.2M) |
| Total Operating Expenses | 4.9B | 2.4B | 2.3B | 2.1B | 1.8B |
| Cost and Expenses | 8.7B | 4.4B | 4.0B | 3.6B | 3.3B |
| Operating Income (EBIT) | 2.5B | 1.2B | 1.2B | 857.9M | 775.9M |
| Non-Operating | |||||
| Interest Income | 77.9M | 11.8M | 49.1M | 35.6M | 37.1M |
| Interest Expense | 13.9M | — | 37.8M | 45.3M | 38.4M |
| Net Interest Income | 24.9M | 11.8M | 11.3M | (9.7M) | (1.3M) |
| Other Non-Op Income/Expense | 40.9M | 21.0M | 18.8M | (7.1M) | (216.0K) |
| Non-Operating Income (excl Interest) | 10.6M | (14.3M) | (56.6M) | 13.4M | 17.6M |
| EBT (Pre-Tax Income) | 2.6B | 1.2B | 1.2B | 850.8M | 775.6M |
| Income Tax Expense | 708.5M | 320.7M | 365.0M | 229.5M | 216.8M |
| Bottom Line | |||||
| Net Income | 1.8B | 892.6M | 849.1M | 621.3M | 558.9M |
| Earnings from Cont. Ops | 1.8B | 897.5M | 848.1M | 621.3M | 558.9M |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 1.8B | 892.6M | 849.1M | 621.3M | 558.9M |
| Per Share | |||||
| Basic EPS | HK$3.53 | HK$1.74 | HK$1.67 | HK$1.24 | HK$1.12 |
| Diluted EPS | HK$3.53 | HK$1.70 | HK$1.64 | HK$1.22 | HK$1.10 |
| Revenue Per Share | HK$21.40 | HK$10.57 | HK$10.12 | HK$8.92 | HK$8.20 |
| Shares | |||||
| Basic Shares Outstanding | 522.7M | 525.1M | 517.7M | 500.8M | 498.1M |
| Diluted Shares Outstanding | 523.3M | 525.2M | 518.8M | 508.5M | 506.2M |
| Profitability Metrics | |||||
| EBITDA | 2.8B | 1.3B | 1.7B | 961.6M | 851.1M |
| D&A | 250.3M | 129.9M | 416.7M | 117.1M | 92.8M |
| EBIT | 2.5B | 1.2B | 1.3B | 844.5M | 758.3M |
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 Dec 1, 2025