Wise Ally International Holdings Limited (HKG:9918)
Hong Kong
· Delayed Price · Currency is HKD 1.050
-0.070 (-6.25%)
Mar 10, 2026, 3:06 PM HKT
HKG:9918 Income Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2016 |
| Revenue | 1,167 | 1,261 | 1,227 | 1,336 | 1,047 | 819.5 | Upgrade
|
| Revenue Growth (YoY) | -6.19% | 2.74% | -8.11% | 27.52% | 27.80% | -16.45% | Upgrade
|
| Cost of Revenue | 948.94 | 1,013 | 1,017 | 1,141 | 853.07 | 662.61 | Upgrade
|
| Gross Profit | 218.18 | 247.9 | 210.65 | 194.95 | 194.26 | 156.89 | Upgrade
|
| Selling, General & Admin | 176.83 | 171.89 | 161.61 | 149.82 | 145.9 | 135.72 | Upgrade
|
| Other Operating Expenses | 0.69 | -0.61 | 1.24 | 0.56 | -1.74 | -4.8 | Upgrade
|
| Operating Expenses | 179.21 | 172.23 | 162.17 | 156.92 | 144.54 | 132.37 | Upgrade
|
| Operating Income | 38.98 | 75.67 | 48.48 | 38.03 | 49.72 | 24.52 | Upgrade
|
| Interest Expense | -15.11 | -19.67 | -19.96 | -11.52 | -7.57 | -11.98 | Upgrade
|
| Interest & Investment Income | 5.25 | 4.11 | 4.07 | 0.73 | 0.04 | 0.78 | Upgrade
|
| Earnings From Equity Investments | -0.01 | -0.01 | - | -2 | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | 6.59 | 3.97 | 4.32 | 7.32 | -12.42 | -9.1 | Upgrade
|
| EBT Excluding Unusual Items | 35.69 | 64.07 | 36.91 | 32.56 | 29.77 | 4.22 | Upgrade
|
| Gain (Loss) on Sale of Investments | 43.18 | 19.23 | -29.36 | -13.09 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.22 | -0.1 | -2.06 | -0.15 | -2.33 | -0.73 | Upgrade
|
| Other Unusual Items | - | - | - | - | - | 0 | Upgrade
|
| Pretax Income | 78.65 | 83.19 | 5.49 | 19.31 | 27.45 | 3.5 | Upgrade
|
| Income Tax Expense | 7.78 | 10.95 | 4.24 | 4.18 | 7.33 | 2.04 | Upgrade
|
| Net Income | 70.87 | 72.23 | 1.25 | 15.13 | 20.12 | 1.45 | Upgrade
|
| Net Income to Common | 70.87 | 72.23 | 1.25 | 15.13 | 20.12 | 1.45 | Upgrade
|
| Net Income Growth | 283.13% | 5701.93% | -91.77% | -24.78% | 1286.63% | -95.65% | Upgrade
|
| Shares Outstanding (Basic) | 100 | 100 | 100 | 100 | 100 | 99 | Upgrade
|
| Shares Outstanding (Diluted) | 100 | 100 | 100 | 100 | 100 | 99 | Upgrade
|
| Shares Change (YoY) | - | - | - | - | 0.62% | 32.51% | Upgrade
|
| EPS (Basic) | 0.71 | 0.72 | 0.01 | 0.15 | 0.20 | 0.01 | Upgrade
|
| EPS (Diluted) | 0.71 | 0.72 | 0.01 | 0.15 | 0.20 | 0.01 | Upgrade
|
| EPS Growth | 283.13% | 5701.93% | -91.77% | -24.78% | 1278.18% | -96.72% | Upgrade
|
| Free Cash Flow | 152.83 | 150.19 | 78.41 | 73.91 | 17.6 | 30.03 | Upgrade
|
| Free Cash Flow Per Share | 1.53 | 1.50 | 0.78 | 0.74 | 0.18 | 0.30 | Upgrade
|
| Dividend Per Share | - | - | - | 0.050 | 0.050 | 0.100 | Upgrade
|
| Dividend Growth | - | - | - | - | -50.00% | -50.00% | Upgrade
|
| Gross Margin | 18.69% | 19.66% | 17.16% | 14.60% | 18.55% | 19.14% | Upgrade
|
| Operating Margin | 3.34% | 6.00% | 3.95% | 2.85% | 4.75% | 2.99% | Upgrade
|
| Profit Margin | 6.07% | 5.73% | 0.10% | 1.13% | 1.92% | 0.18% | Upgrade
|
| Free Cash Flow Margin | 13.09% | 11.91% | 6.39% | 5.53% | 1.68% | 3.66% | Upgrade
|
| EBITDA | 52.17 | 89.11 | 65.81 | 56.8 | 67.82 | 43 | Upgrade
|
| EBITDA Margin | 4.47% | 7.07% | 5.36% | 4.25% | 6.48% | 5.25% | Upgrade
|
| D&A For EBITDA | 13.19 | 13.44 | 17.33 | 18.77 | 18.1 | 18.48 | Upgrade
|
| EBIT | 38.98 | 75.67 | 48.48 | 38.03 | 49.72 | 24.52 | Upgrade
|
| EBIT Margin | 3.34% | 6.00% | 3.95% | 2.85% | 4.75% | 2.99% | Upgrade
|
| Effective Tax Rate | 9.89% | 13.17% | 77.30% | 21.64% | 26.70% | 58.48% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.