03306.HK
JNBY Design Limited
HKSE · Consumer Cyclical · Apparel - Manufacturers · CN
HKD 22.06
+3.96%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 11.6B | 6.1B | 5.5B | 5.2B | 4.5B |
| Cost of Revenue | 4.1B | 2.2B | 1.9B | 1.8B | 1.5B |
| Gross Profit | 7.5B | 3.9B | 3.6B | 3.5B | 2.9B |
| Operating Expenses | |||||
| R&D Expense | 318.6M | — | 201.3M | 195.6M | 168.2M |
| SG&A Expense | 4.9B | 2.7B | 2.5B | 2.3B | 2.1B |
| General & Admin Expense | 840.4M | — | 529.9M | 506.3M | 445.6M |
| Selling & Marketing Expense | 2.6B | — | 1.7B | 1.8B | 1.7B |
| Other Expenses | (228.9M) | — | (263.6M) | (57.2M) | (252.4M) |
| Total Operating Expenses | 5.0B | 2.7B | 2.4B | 2.3B | 2.1B |
| Cost and Expenses | 9.1B | 4.9B | 4.4B | 4.0B | 3.6B |
| Operating Income (EBIT) | 2.5B | 1.2B | 1.2B | 1.2B | 857.9M |
| Non-Operating | |||||
| Interest Income | 51.7M | 40.3M | 11.8M | 49.1M | 35.6M |
| Interest Expense | 27.0M | 27.3M | — | 37.8M | 45.3M |
| Net Interest Income | 24.7M | 13.0M | 11.8M | 11.3M | (9.7M) |
| Other Non-Op Income/Expense | 89.0M | 150.9M | 21.0M | 18.8M | (7.1M) |
| Non-Operating Income (excl Interest) | 18.1M | — | (14.3M) | (56.6M) | 13.4M |
| EBT (Pre-Tax Income) | 2.6B | 1.4B | 1.2B | 1.2B | 850.8M |
| Income Tax Expense | 678.5M | 358.8M | 320.7M | 365.0M | 229.5M |
| Bottom Line | |||||
| Net Income | 1.9B | 1.0B | 892.6M | 849.1M | 621.3M |
| Earnings from Cont. Ops | 1.9B | 999.8M | 897.5M | 848.1M | 621.3M |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 1.9B | 1.0B | 892.6M | 849.1M | 621.3M |
| Per Share | |||||
| Basic EPS | HK$3.61 | HK$1.93 | HK$1.74 | HK$1.67 | HK$1.24 |
| Diluted EPS | HK$3.61 | HK$1.90 | HK$1.70 | HK$1.64 | HK$1.22 |
| Revenue Per Share | HK$22.15 | HK$11.72 | HK$10.57 | HK$10.12 | HK$8.92 |
| Shares | |||||
| Basic Shares Outstanding | 523.7M | 517.5M | 525.1M | 517.7M | 500.8M |
| Diluted Shares Outstanding | 537.4M | 527.8M | 525.2M | 518.8M | 508.5M |
| Profitability Metrics | |||||
| EBITDA | 3.3B | 1.6B | 1.6B | 1.7B | 1.3B |
| D&A | 864.3M | 438.3M | 430.4M | 416.7M | 415.6M |
| EBIT | 2.5B | 1.2B | 1.2B | 1.3B | 844.5M |
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