Black Sesame International Holding Limited (HKG:2533)
Hong Kong
· Delayed Price · Currency is HKD 18.09
+0.44 (2.49%)
Apr 29, 2026, 4:08 PM HKT
HKG:2533 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 |
|---|---|---|---|---|---|
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 |
| Revenue | 822.33 | 474.25 | 312.39 | 165.44 | 60.5 |
| Revenue Growth (YoY) | 73.39% | 51.81% | 88.82% | 173.44% | - |
| Cost of Revenue | 485.24 | 279.54 | 235.25 | 116.81 | 38.63 |
| Gross Profit | 337.09 | 194.71 | 77.14 | 48.63 | 21.87 |
| Selling, General & Admin | 386.22 | 489.62 | 420.82 | 334.97 | 162.55 |
| Research & Development | 1,417 | 1,435 | 1,363 | 764.08 | 595.38 |
| Other Operating Expenses | -28.13 | -9.62 | -21.7 | -15.04 | -9.65 |
| Operating Expenses | 1,785 | 1,944 | 1,771 | 1,092 | 750.12 |
| Operating Income | -1,448 | -1,750 | -1,694 | -1,044 | -728.25 |
| Interest Expense | -33.6 | -15.55 | -2.13 | -2.67 | -2.39 |
| Interest & Investment Income | 58.18 | 40.56 | 25.9 | 16.14 | 0.38 |
| Earnings From Equity Investments | -0.94 | -2.33 | -1.44 | -0.99 | -0.72 |
| Currency Exchange Gain (Loss) | - | -6.46 | -15.11 | -18.62 | -1.41 |
| Other Non Operating Income (Expenses) | - | 2,045 | -3,181 | -1,714 | -1,631 |
| EBT Excluding Unusual Items | -1,425 | 311.33 | -4,867 | -2,764 | -2,364 |
| Gain (Loss) on Sale of Investments | - | 1.98 | 12.13 | 9.66 | - |
| Other Unusual Items | - | - | - | - | 7 |
| Pretax Income | -1,425 | 313.32 | -4,855 | -2,754 | -2,357 |
| Income Tax Expense | 0.02 | - | - | - | - |
| Net Income | -1,425 | 313.32 | -4,855 | -2,754 | -2,357 |
| Net Income to Common | -1,425 | 313.32 | -4,855 | -2,754 | -2,357 |
| Shares Outstanding (Basic) | 601 | 264 | 71 | 71 | 73 |
| Shares Outstanding (Diluted) | 601 | 513 | 71 | 71 | 73 |
| Shares Change (YoY) | 17.29% | 622.02% | - | -3.39% | - |
| EPS (Basic) | -2.37 | 1.19 | -68.38 | -38.79 | -32.07 |
| EPS (Diluted) | -2.40 | -3.38 | -68.40 | -38.80 | -32.10 |
| Free Cash Flow | -1,035 | -1,224 | -1,139 | -804.73 | -664.85 |
| Free Cash Flow Per Share | -1.72 | -2.39 | -16.05 | -11.33 | -9.05 |
| Gross Margin | 40.99% | 41.06% | 24.69% | 29.39% | 36.15% |
| Operating Margin | -176.12% | -368.90% | -542.24% | -630.95% | -1203.64% |
| Profit Margin | -173.25% | 66.06% | -1554.18% | -1664.59% | -3894.79% |
| Free Cash Flow Margin | -125.89% | -258.02% | -364.69% | -486.41% | -1098.86% |
| EBITDA | -1,359 | -1,697 | -1,657 | -1,026 | -722.57 |
| EBITDA Margin | -165.31% | - | - | - | - |
| D&A For EBITDA | 88.89 | 52.69 | 36.85 | 17.48 | 5.68 |
| EBIT | -1,448 | -1,750 | -1,694 | -1,044 | -728.25 |
| EBIT Margin | -176.12% | - | - | - | - |
Source: S&P Capital IQ. Standard template. Financial Sources.