Watchlist Manager

Watchlist

Price: 2.94 HKD 2.8% Market Closed

Market Cap: HK$2.2B

	Boyaa Interactive International Ltd HKEX:434	CN
	Nov Inc NYSE:NOV	US
H	Hunan Yuneng New Energy Battery Material Co Ltd SZSE:301358	CN
	Vertex Pharmaceuticals Inc NASDAQ:VRTX	US
L	Landsea Green Properties Co Ltd HKEX:106	HK

Income Statement

Currency: CNY

	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	1	1	1	0	0	0	0	0	0	1	1	1	1	1	1	1	1	1	1	1	1	1
Revenue	945 N/A	968 +2%	925 -4%	871 -6%	813 -7%	740 -9%	727 -2%	723 -1%	745 +3%	797 +7%	806 +1%	785 -3%	736 -6%	673 -8%	608 -10%	529 -13%	453 -14%	374 -18%	329 -12%	330 +0%	324 -2%	337 +4%	352 +4%	352 +0%	351 0%	343 -2%	345 +0%	356 +3%	366 +3%	373 +2%	371 0%	369 -1%	375 +2%	379 +1%	383 +1%	389 +1%	395 +2%	408 +3%	414 +1%	418 +1%	457 +9%	460 +1%	466 +1%	490 +5%
Gross Profit
Cost of Revenue	(377)	(402)	(419)	(404)	(386)	(336)	(298)	(282)	(273)	(305)	(306)	(294)	(278)	(239)	(209)	(182)	(148)	(119)	(109)	(106)	(103)	(106)	(107)	(108)	(109)	(109)	(112)	(118)	(121)	(125)	(126)	(126)	(129)	(130)	(130)	(129)	(123)	(123)	(120)	(120)	(125)	(128)	(134)	(137)
Gross Profit	568 N/A	566 0%	506 -11%	467 -8%	428 -8%	404 -6%	430 +6%	442 +3%	472 +7%	493 +4%	501 +2%	491 -2%	457 -7%	434 -5%	399 -8%	346 -13%	305 -12%	255 -16%	220 -14%	224 +2%	221 -1%	231 +5%	245 +6%	244 0%	242 -1%	235 -3%	232 -1%	238 +2%	245 +3%	248 +1%	245 -1%	242 -1%	246 +1%	249 +1%	253 +2%	259 +3%	271 +5%	285 +5%	293 +3%	299 +2%	332 +11%	332 +0%	332 0%	353 +6%
Operating Income
Operating Expenses	(287)	(296)	(321)	(302)	(280)	(265)	(225)	(239)	(318)	(332)	(330)	(319)	(278)	(256)	(238)	(212)	(154)	(128)	(120)	(127)	(129)	(139)	(142)	(139)	(143)	(140)	(132)	(125)	(124)	(125)	(130)	(133)	(140)	(143)	(148)	(152)	(147)	(148)	(148)	(145)	(146)	(168)	(169)	(171)
Selling, General & Administrative	(292)	(304)	(330)	(311)	(281)	(266)	(229)	(244)	(318)	(339)	(336)	(324)	(277)	(260)	(243)	(221)	(157)	(140)	(130)	(135)	(134)	(139)	(143)	(136)	(140)	(138)	(129)	(124)	(123)	(125)	(131)	(134)	(133)	(135)	(139)	(143)	(145)	(146)	(146)	(141)	(141)	(155)	(157)	(162)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(5)	(2)	0	0	(5)	(2)	(4)	(6)	(6)	(5)	(3)	(2)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(3)	(3)	(5)	(6)	(8)
Depreciation & Amortization	(4)	0	0	0	(5)	0	0	0	(5)	0	0	0	(6)	0	0	0	(0)	(0)	0	0	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(1)
Other Operating Expenses	9	8	9	9	7	2	4	4	5	8	5	5	5	4	5	9	8	13	12	9	9	3	4	3	3	3	0	1	2	2	2	2	(6)	(6)	(7)	(8)	0	0	1	1	(0)	(6)	(5)	(1)
Operating Income	281 N/A	270 -4%	185 -32%	165 -11%	148 -10%	140 -6%	205 +47%	202 -1%	154 -24%	161 +5%	170 +6%	172 +1%	179 +4%	178 0%	161 -10%	134 -17%	151 +12%	127 -16%	100 -21%	96 -4%	92 -4%	92 +0%	102 +11%	106 +3%	100 -6%	95 -5%	100 +6%	113 +13%	121 +7%	123 +1%	115 -6%	109 -5%	105 -4%	106 +1%	105 -2%	108 +3%	124 +16%	138 +11%	146 +6%	154 +6%	187 +21%	165 -12%	164 -1%	181 +11%
Pre-Tax Income
Interest Income Expense	54	49	59	63	273	282	280	286	85	86	79	76	92	111	126	115	58	35	8	(1)	(43)	(73)	(127)	(150)	(123)	(145)	(122)	(129)	(90)	(61)	(45)	(27)	(27)	(16)	(4)	5	3	370	251	107	858	191	797	1 189
Non-Reccuring Items	(0)	0	2	2	3	4	2	2	1	0	0	(0)	(0)	(0)	(0)	0	0	(0)	(1)	(0)	(1)	(1)	(0)	(0)	1	1	1	1	(13)	0	0	0	7	7	7	7	(0)	0	0	2	(1)	0	27	25
Total Other Income	0	6	5	4	(4)	(1)	(1)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	0	(3)	(3)	(1)	0	(0)	0	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Income	335 N/A	325 -3%	252 -23%	234 -7%	420 +79%	424 +1%	487 +15%	491 +1%	239 -51%	246 +3%	249 +1%	247 0%	270 +9%	288 +7%	286 -1%	248 -13%	207 -17%	160 -23%	105 -34%	92 -13%	47 -49%	18 -62%	(25) N/A	(44) -76%	(22) +50%	(50) -125%	(21) +57%	(16) +27%	19 N/A	62 +233%	71 +14%	82 +16%	85 +3%	97 +14%	107 +10%	119 +11%	127 +7%	507 +300%	396 -22%	262 -34%	1 044 +298%	356 -66%	987 +177%	1 395 +41%
Net Income
Tax Provision	(55)	(51)	(37)	(34)	(63)	(64)	(73)	(72)	(27)	(27)	(26)	(26)	(26)	(31)	(30)	(25)	(6)	(0)	6	4	(13)	(12)	(18)	(18)	(23)	(23)	(21)	(20)	(23)	(22)	(22)	(24)	(21)	(21)	(17)	(15)	(10)	(67)	(50)	(18)	(160)	(47)	(162)	(237)
Income from Continuing Operations	280	274	215	200	357	359	414	419	211	219	223	222	243	258	256	223	202	160	111	96	34	6	(43)	(63)	(45)	(73)	(42)	(36)	(4)	40	48	59	64	77	90	104	117	440	346	244	884	308	825	1 158
Income to Minority Interest	0	1	2	2	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	280 N/A	276 -2%	216 -22%	202 -7%	358 +77%	360 +1%	414 +15%	419 +1%	211 -50%	219 +4%	223 +2%	222 -1%	243 +10%	258 +6%	256 -1%	223 -13%	202 -10%	160 -21%	111 -31%	96 -14%	34 -65%	6 -83%	(43) N/A	(63) -47%	(45) +28%	(73) -62%	(42) +42%	(36) +16%	(4) +88%	40 N/A	48 +20%	59 +22%	64 +9%	77 +19%	90 +18%	104 +15%	117 +13%	440 +276%	346 -21%	244 -29%	884 +262%	308 -65%	825 +168%	1 158 +40%
EPS (Diluted)	0.42 N/A	0.37 -12%	0.29 -22%	0.28 -3%	0.49 +75%	0.49 N/A	0.57 +16%	0.61 +7%	0.3 -51%	0.32 +7%	0.32 N/A	0.31 -3%	0.34 +10%	0.36 +6%	0.37 +3%	0.33 -11%	0.29 -12%	0.24 -17%	0.17 -29%	0.14 -18%	0.05 -64%	0.01 -80%	-0.06 N/A	-0.09 -50%	-0.07 +22%	-0.11 -57%	-0.06 +45%	-0.05 +17%	-0.01 +80%	0.06 N/A	0.07 +17%	0.09 +29%	0.1 +11%	0.12 +20%	0.14 +17%	0.16 +14%	0.17 +6%	0.66 +288%	0.52 -21%	0.36 -31%	1.32 +267%	0.46 -65%	1.23 +167%	1.68 +37%

Income Statement Balance Sheet Cash Flow Statement

Boyaa Interactive International Ltd
HKEX:434

Income Statement

Earnings Waterfall
Boyaa Interactive International Ltd

Income Statement
Boyaa Interactive International Ltd

See Also

Company

Help

Tools

Stocks

Boyaa Interactive International Ltd HKEX:434

Income Statement

Earnings Waterfall Boyaa Interactive International Ltd

Income Statement Boyaa Interactive International Ltd

See Also

Company

Help

Tools

Stocks

Boyaa Interactive International Ltd
HKEX:434

Earnings Waterfall
Boyaa Interactive International Ltd

Income Statement
Boyaa Interactive International Ltd