08103.HK
hmvod Limited
HKSE · Technology · Information Technology Services · HK
HKD 0.12
+0.85%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 24.5M | 12.7M | 17.6M | 22.1M | 24.0M |
| Cost of Revenue | 23.1M | 12.3M | 13.2M | 24.0M | 16.0M |
| Gross Profit | 1.3M | 395.0K | 4.3M | (1.9M) | 8.0M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 5.6M | 6.5M | 6.3M | 5.2M | 5.3M |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | 11.5M | (791.0K) | — |
| Total Operating Expenses | 5.6M | 6.5M | 11.5M | 4.4M | 5.3M |
| Cost and Expenses | 28.7M | 18.8M | 24.7M | 28.4M | 33.3M |
| Operating Income (EBIT) | (4.3M) | (6.1M) | (7.2M) | (6.3M) | (9.3M) |
| Non-Operating | |||||
| Interest Income | 3.0K | — | 41.0K | 73.0K | 6.0K |
| Interest Expense | 1.4M | 626.0K | 2.1M | 5.0M | 4.7M |
| Net Interest Income | (1.5M) | (626.0K) | (2.0M) | (4.9M) | (4.7M) |
| Other Non-Op Income/Expense | 16.3M | 19.7M | (8.0M) | 393.0K | (3.4M) |
| Non-Operating Income (excl Interest) | (413.5K) | — | 6.0M | (5.4M) | (1.3M) |
| EBT (Pre-Tax Income) | 12.0M | 13.6M | (15.2M) | (5.9M) | (12.6M) |
| Income Tax Expense | — | — | — | — | (285.0K) |
| Bottom Line | |||||
| Net Income | 10.6M | 12.7M | (14.9M) | (6.8M) | (12.3M) |
| Earnings from Cont. Ops | 12.0M | 13.6M | (15.2M) | (5.9M) | (12.4M) |
| Earnings from Discont. Ops | — | — | — | — | (134.0K) |
| Bottom Line Net Income | 10.6M | 12.7M | (14.9M) | (6.8M) | (12.3M) |
| Per Share | |||||
| Basic EPS | HK$0.08 | HK$0.10 | (HK$0.11) | (HK$0.06) | (HK$0.11) |
| Diluted EPS | HK$0.08 | HK$0.10 | (HK$0.11) | (HK$0.06) | (HK$0.11) |
| Revenue Per Share | HK$0.19 | HK$0.10 | HK$0.14 | HK$0.19 | HK$0.22 |
| Shares | |||||
| Basic Shares Outstanding | 129.5M | 129.4M | 129.4M | 117.3M | 107.9M |
| Diluted Shares Outstanding | 129.5M | 129.4M | 129.4M | 117.3M | 107.9M |
| Profitability Metrics | |||||
| EBITDA | (3.4M) | (5.8M) | (12.9M) | (835.0K) | (5.7M) |
| D&A | 508.0K | 307.0K | 231.0K | 135.0K | 2.3M |
| EBIT | (3.9M) | (6.1M) | (13.2M) | (970.0K) | (8.0M) |
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