08431.HK
Hao Bai International (Cayman) Limited
HKSE · Industrials · Engineering & Construction · HK
HKD 1.40
+0.72%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 53.2M | 19.3M | 24.5M | 21.9M | 15.6M |
| Cost of Revenue | 32.6M | 20.3M | 15.8M | 16.4M | 12.1M |
| Gross Profit | 20.5M | (1.1M) | 8.7M | 5.4M | 3.5M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 20.2M | 36.3M | 6.0M | 11.9M | 36.3M |
| General & Admin Expense | 7.4M | — | 6.0M | 11.9M | 36.3M |
| Selling & Marketing Expense | 12.8M | — | — | — | — |
| Other Expenses | 7.6M | (15.0K) | — | — | — |
| Total Operating Expenses | 27.8M | 36.2M | 6.0M | 11.9M | 36.3M |
| Cost and Expenses | 60.4M | 56.6M | 21.8M | 32.0M | 48.4M |
| Operating Income (EBIT) | (7.3M) | (37.3M) | 2.7M | (6.5M) | (32.8M) |
| Non-Operating | |||||
| Interest Income | — | — | — | 5.0K | 3.0K |
| Interest Expense | 646.5K | 545.0K | 541.0K | 384.0K | 409.0K |
| Net Interest Income | (731.5K) | (545.0K) | (541.0K) | (379.0K) | (406.0K) |
| Other Non-Op Income/Expense | (4.0M) | 884.0K | (21.6M) | 127.0K | (390.0K) |
| Non-Operating Income (excl Interest) | (622.0K) | — | 21.1M | 3.2M | (19.0K) |
| EBT (Pre-Tax Income) | (10.9M) | (36.4M) | (18.9M) | (10.0M) | (33.2M) |
| Income Tax Expense | 334.0K | 246.0K | 334.0K | 500.0K | 1.0K |
| Bottom Line | |||||
| Net Income | (11.3M) | (30.3M) | (19.3M) | (10.7M) | (33.2M) |
| Earnings from Cont. Ops | (11.2M) | (36.7M) | (19.3M) | (10.5M) | (33.2M) |
| Earnings from Discont. Ops | — | 6.3M | — | — | — |
| Bottom Line Net Income | (11.3M) | (30.3M) | (19.3M) | (10.7M) | (33.2M) |
| Per Share | |||||
| Basic EPS | (HK$0.28) | (HK$0.40) | (HK$0.06) | (HK$0.04) | (HK$0.19) |
| Diluted EPS | (HK$0.28) | (HK$0.40) | (HK$0.06) | (HK$0.04) | (HK$0.19) |
| Revenue Per Share | HK$1.18 | HK$0.25 | HK$0.07 | HK$0.09 | HK$0.09 |
| Shares | |||||
| Basic Shares Outstanding | 45.2M | 76.4M | 327.4M | 252.8M | 171.3M |
| Diluted Shares Outstanding | 45.2M | 76.4M | 327.4M | 252.8M | 171.3M |
| Profitability Metrics | |||||
| EBITDA | (5.6M) | (37.2M) | (17.4M) | (8.3M) | (32.4M) |
| D&A | 1.1M | 153.0K | 983.0K | 1.3M | 373.0K |
| EBIT | (6.7M) | (37.3M) | (18.4M) | (9.6M) | (32.8M) |
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 Mar 1, 2026