NetDragon Websoft Holdings Limited (HKG:0777)
Hong Kong
· Delayed Price · Currency is HKD 8.88
+0.20 (2.30%)
Apr 29, 2026, 4:08 PM HKT
HKG:0777 Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Revenue | 4,475 | 6,047 | 7,101 | 7,866 | 7,036 | Upgrade
|
| Revenue Growth (YoY) | -26.00% | -14.84% | -9.72% | 11.80% | 14.64% | Upgrade
|
| Cost of Revenue | 1,329 | 2,105 | 2,703 | 3,551 | 2,513 | Upgrade
|
| Gross Profit | 3,146 | 3,942 | 4,398 | 4,315 | 4,523 | Upgrade
|
| Selling, General & Admin | 1,594 | 1,922 | 2,006 | 1,920 | 1,912 | Upgrade
|
| Research & Development | 1,013 | 1,429 | 1,382 | 1,224 | 1,160 | Upgrade
|
| Other Operating Expenses | 240 | -78 | 161 | -132 | -71 | Upgrade
|
| Operating Expenses | 2,872 | 3,271 | 3,552 | 3,026 | 3,009 | Upgrade
|
| Operating Income | 274 | 671 | 846 | 1,289 | 1,514 | Upgrade
|
| Interest Expense | -132 | -149 | -263 | -219 | -186 | Upgrade
|
| Interest & Investment Income | 32 | 74 | 68 | 33 | 55 | Upgrade
|
| Earnings From Equity Investments | 6 | 3 | -4 | -17 | -16 | Upgrade
|
| Currency Exchange Gain (Loss) | -21 | -2 | -69 | -111 | -19 | Upgrade
|
| Other Non Operating Income (Expenses) | 20 | 75 | 23 | 15 | -3 | Upgrade
|
| EBT Excluding Unusual Items | 179 | 672 | 601 | 990 | 1,345 | Upgrade
|
| Merger & Restructuring Charges | - | -110 | -93 | -40 | -102 | Upgrade
|
| Impairment of Goodwill | - | - | - | - | -19 | Upgrade
|
| Gain (Loss) on Sale of Investments | 33 | 67 | 75 | -33 | -3 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | 141 | 71 | - | 17 | Upgrade
|
| Asset Writedown | - | -14 | -19 | -77 | -2 | Upgrade
|
| Pretax Income | 212 | 756 | 635 | 840 | 1,236 | Upgrade
|
| Income Tax Expense | 176 | 642 | 188 | 76 | 253 | Upgrade
|
| Earnings From Continuing Operations | 36 | 114 | 447 | 764 | 983 | Upgrade
|
| Minority Interest in Earnings | 115 | 197 | 103 | 70 | 79 | Upgrade
|
| Net Income | 151 | 311 | 550 | 834 | 1,062 | Upgrade
|
| Net Income to Common | 151 | 311 | 550 | 834 | 1,062 | Upgrade
|
| Net Income Growth | -51.45% | -43.45% | -34.05% | -21.47% | 11.38% | Upgrade
|
| Shares Outstanding (Basic) | 530 | 531 | 534 | 541 | 554 | Upgrade
|
| Shares Outstanding (Diluted) | 530 | 531 | 534 | 541 | 554 | Upgrade
|
| Shares Change (YoY) | -0.21% | -0.57% | -1.22% | -2.46% | -0.60% | Upgrade
|
| EPS (Basic) | 0.28 | 0.59 | 1.03 | 1.54 | 1.92 | Upgrade
|
| EPS (Diluted) | 0.28 | 0.59 | 1.03 | 1.54 | 1.92 | Upgrade
|
| EPS Growth | -51.35% | -43.13% | -33.20% | -19.54% | 12.06% | Upgrade
|
| Free Cash Flow | 233 | 886 | 837 | 901 | 883 | Upgrade
|
| Free Cash Flow Per Share | 0.44 | 1.67 | 1.57 | 1.67 | 1.59 | Upgrade
|
| Dividend Per Share | 0.899 | 0.846 | 0.726 | 0.708 | 0.652 | Upgrade
|
| Dividend Growth | 6.25% | 16.46% | 2.62% | 8.58% | 54.80% | Upgrade
|
| Gross Margin | 70.30% | 65.19% | 61.93% | 54.86% | 64.28% | Upgrade
|
| Operating Margin | 6.12% | 11.10% | 11.91% | 16.39% | 21.52% | Upgrade
|
| Profit Margin | 3.37% | 5.14% | 7.75% | 10.60% | 15.09% | Upgrade
|
| Free Cash Flow Margin | 5.21% | 14.65% | 11.79% | 11.45% | 12.55% | Upgrade
|
| EBITDA | 560 | 957 | 1,118 | 1,554 | 1,789 | Upgrade
|
| EBITDA Margin | 12.51% | 15.83% | 15.74% | 19.76% | 25.43% | Upgrade
|
| D&A For EBITDA | 286 | 286 | 272 | 265 | 275 | Upgrade
|
| EBIT | 274 | 671 | 846 | 1,289 | 1,514 | Upgrade
|
| EBIT Margin | 6.12% | 11.10% | 11.91% | 16.39% | 21.52% | Upgrade
|
| Effective Tax Rate | 83.02% | 84.92% | 29.61% | 9.05% | 20.47% | Upgrade
|
| Advertising Expenses | - | 389 | 348 | 404 | 390 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.