Busy Ming Group Co., Ltd. (HKG:1768)
Hong Kong
· Delayed Price · Currency is HKD 447.20
+44.60 (11.08%)
At close: Apr 29, 2026
Busy Ming Group 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 |
|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 |
| Revenue | 66,170 | 39,344 | 10,295 | 4,286 |
| Revenue Growth (YoY) | 68.19% | 282.15% | 140.22% | - |
| Cost of Revenue | 59,665 | 36,344 | 9,523 | 3,966 |
| Gross Profit | 6,506 | 2,999 | 772.34 | 319.35 |
| Selling, General & Admin | 3,323 | 1,830 | 430.48 | 214.09 |
| Other Operating Expenses | - | 37.01 | 12.43 | 5.03 |
| Operating Expenses | 3,323 | 1,867 | 442.75 | 219.21 |
| Operating Income | 3,182 | 1,132 | 329.59 | 100.14 |
| Interest Expense | -14.19 | -7.01 | -2.9 | -2.16 |
| Interest & Investment Income | 12.6 | 18.59 | 8.61 | 3.02 |
| Earnings From Equity Investments | 18.07 | 4.29 | -7.73 | - |
| Currency Exchange Gain (Loss) | -0.18 | 0.14 | 0.5 | -2.06 |
| Other Non Operating Income (Expenses) | 48.34 | 34.66 | -3.47 | 0.86 |
| EBT Excluding Unusual Items | 3,247 | 1,182 | 324.61 | 99.8 |
| Gain (Loss) on Sale of Assets | -13.42 | - | - | - |
| Legal Settlements | 20.4 | -30.2 | - | - |
| Pretax Income | 3,254 | 1,152 | 324.61 | 99.8 |
| Income Tax Expense | 924.93 | 323.08 | 107.07 | 28.15 |
| Earnings From Continuing Operations | 2,329 | 829.16 | 217.53 | 71.65 |
| Minority Interest in Earnings | - | 4.55 | -0.11 | - |
| Net Income | 2,329 | 833.7 | 217.43 | 71.65 |
| Net Income to Common | 2,329 | 833.7 | 217.43 | 71.65 |
| Net Income Growth | 179.37% | 283.44% | 203.45% | - |
| Shares Outstanding (Basic) | 198 | 129 | 49 | 37 |
| Shares Outstanding (Diluted) | 198 | 129 | 49 | 37 |
| Shares Change (YoY) | 53.36% | 163.87% | 33.17% | - |
| EPS (Basic) | 11.79 | 6.47 | 4.45 | 1.95 |
| EPS (Diluted) | 11.78 | 6.46 | 4.45 | 1.95 |
| EPS Growth | 82.35% | 45.17% | 128.20% | - |
| Free Cash Flow | - | -371.11 | 556.57 | 67.89 |
| Free Cash Flow Per Share | - | -2.88 | 11.39 | 1.85 |
| Gross Margin | 9.83% | 7.62% | 7.50% | 7.45% |
| Operating Margin | 4.81% | 2.88% | 3.20% | 2.34% |
| Profit Margin | 3.52% | 2.12% | 2.11% | 1.67% |
| Free Cash Flow Margin | - | -0.94% | 5.41% | 1.58% |
| EBITDA | 3,236 | 1,167 | 340.25 | 105.55 |
| EBITDA Margin | 4.89% | 2.97% | 3.31% | 2.46% |
| D&A For EBITDA | 53.36 | 35.18 | 10.67 | 5.41 |
| EBIT | 3,182 | 1,132 | 329.59 | 100.14 |
| EBIT Margin | 4.81% | 2.88% | 3.20% | 2.34% |
| Effective Tax Rate | 28.42% | 28.04% | 32.98% | 28.21% |
Source: S&P Capital IQ. Standard template. Financial Sources.