B

Blue River Holdings Ltd
HKEX:498

Watchlist Manager
Blue River Holdings Ltd
HKEX:498
Watchlist
Price: 0.155 HKD
Market Cap: 161.3m HKD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-73%
5Y
-84%
10Y
-91%
Operating Income
+
3Y
+86%
5Y
+95%
10Y
+75%
Net Income
+
3Y
+96%
5Y
+81%
10Y
+65%

Earnings Waterfall
Blue River Holdings Ltd

Revenue
48.6m HKD
Cost of Revenue
-41.1m HKD
Gross Profit
7.5m HKD
Operating Expenses
-44.8m HKD
Operating Income
-37.4m HKD
Other Expenses
-37.3m HKD
Net Income
-74.7m HKD

Income Statement
Blue River Holdings Ltd

Rotate your device to view
Income Statement
Currency: HKD
Mar-2003 Sep-2003 Mar-2004 Sep-2004 Mar-2005 Sep-2005 Mar-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 Mar-2010 Sep-2010 Mar-2011 Sep-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023 Mar-2024 Sep-2024 Mar-2025 Sep-2025
Revenue
Interest Expense
26
0
10
3
6
9
17
18
24
40
53
68
77
73
66
75
86
83
78
77
70
58
53
58
67
76
75
65
63
64
53
38
32
31
24
19
18
37
9
(15)
17
5
7
3
0
0
Revenue
3 636
N/A
3 328
-8%
3 382
+2%
3 387
+0%
3 588
+6%
3 701
+3%
3 540
-4%
3 455
-2%
4 782
+38%
5 369
+12%
5 503
+2%
5 861
+7%
4 836
-17%
4 114
-15%
4 260
+4%
4 750
+11%
5 357
+13%
5 401
+1%
5 208
-4%
6 262
+20%
6 498
+4%
3 514
-46%
999
-72%
519
-48%
524
+1%
545
+4%
488
-10%
483
-1%
554
+15%
596
+8%
624
+5%
640
+3%
628
-2%
569
-9%
364
-36%
299
-18%
277
-7%
4 669
+1 584%
134
-97%
177
+32%
77
-57%
116
+51%
62
-47%
46
-27%
39
-14%
49
+24%
Gross Profit
Cost of Revenue
(3 612)
(3 322)
(3 285)
(3 228)
(3 363)
(3 421)
(3 186)
(3 125)
(4 502)
(5 056)
(5 075)
(5 426)
(4 476)
(3 732)
(3 877)
(4 367)
(4 916)
(4 936)
(4 769)
(5 870)
(6 168)
(3 282)
(836)
(394)
(397)
(396)
(336)
(330)
(382)
(408)
(428)
(427)
(420)
(394)
(221)
(152)
(796)
(4 528)
(76)
(113)
(59)
(81)
(38)
(32)
(29)
(41)
Gross Profit
24
N/A
6
-75%
98
+1 561%
159
+63%
225
+41%
280
+24%
355
+27%
330
-7%
280
-15%
314
+12%
428
+37%
435
+2%
360
-17%
382
+6%
383
+0%
383
0%
441
+15%
465
+5%
439
-6%
392
-11%
329
-16%
232
-29%
163
-30%
125
-23%
126
+1%
150
+19%
152
+1%
153
+1%
172
+13%
188
+9%
196
+4%
213
+9%
209
-2%
175
-16%
143
-19%
147
+3%
(519)
N/A
141
N/A
58
-59%
64
+11%
18
-72%
35
+93%
24
-32%
13
-43%
10
-25%
7
-26%
Operating Income
Operating Expenses
(172)
(145)
(123)
(112)
(172)
(135)
(145)
(72)
(161)
(258)
(337)
(421)
(329)
(399)
(330)
(377)
(341)
(347)
(399)
(465)
(389)
(319)
(333)
(332)
(278)
(301)
(244)
(218)
(199)
(327)
(325)
(238)
(178)
(274)
(393)
(942)
(403)
(647)
(273)
(328)
(127)
(165)
(84)
(75)
(52)
(45)
Selling, General & Administrative
(172)
(142)
(124)
(125)
(165)
(215)
(189)
(217)
(257)
(301)
(339)
(372)
(342)
(309)
(359)
(411)
(384)
(383)
(402)
(435)
(397)
(302)
(264)
(284)
(265)
(273)
(235)
(189)
(195)
(298)
(319)
(207)
(175)
(251)
(371)
(354)
(404)
(542)
(273)
(328)
(127)
(165)
(92)
(83)
(56)
(25)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(15)
0
(14)
0
(8)
0
(11)
0
(6)
0
(6)
0
(1)
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(7)
0
(9)
(4)
(3)
(10)
(10)
(2)
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
12
(7)
80
44
145
96
43
2
(49)
14
(90)
30
34
43
43
3
(21)
12
(15)
(59)
(37)
4
(26)
5
(29)
4
(29)
4
(31)
3
(23)
(16)
(588)
2
(105)
0
0
0
0
8
8
4
(20)
Operating Income
(148)
N/A
(139)
+6%
(26)
+81%
48
N/A
53
+11%
145
+174%
210
+45%
259
+23%
119
-54%
56
-53%
91
+64%
14
-84%
31
+117%
(17)
N/A
54
N/A
6
-90%
100
+1 718%
118
+18%
40
-66%
(73)
N/A
(59)
+19%
(87)
-47%
(170)
-96%
(206)
-21%
(152)
+26%
(151)
+1%
(92)
+39%
(65)
+30%
(26)
+59%
(140)
-427%
(129)
+7%
(25)
+81%
31
N/A
(99)
N/A
(250)
-154%
(795)
-218%
(922)
-16%
(506)
+45%
(215)
+57%
(264)
-23%
(109)
+59%
(130)
-20%
(60)
+54%
(61)
-2%
(42)
+32%
(37)
+10%
Pre-Tax Income
Interest Income Expense
(43)
57
256
135
413
610
101
78
199
706
741
403
577
676
399
406
376
54
143
357
326
356
497
568
514
24
(129)
(5)
30
148
167
30
38
(111)
(323)
(52)
644
(764)
(1 043)
(1 038)
12
(40)
(253)
(282)
(99)
(53)
Non-Reccuring Items
(112)
(128)
0
16
0
(91)
27
9
5
7
2
0
(31)
0
(50)
18
(10)
395
377
2
152
160
(9)
(0)
(30)
(2)
(39)
(4)
(26)
700
676
46
20
85
66
141
105
173
13
13
(45)
(53)
49
39
(37)
16
Gain/Loss on Disposition of Assets
0
0
0
0
68
0
61
61
4
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
Total Other Income
(14)
(16)
(22)
(19)
0
0
0
0
0
0
(2)
0
0
0
(1)
0
0
0
1
(1)
0
0
0
0
0
(217)
(214)
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
(317)
N/A
(226)
+29%
209
N/A
179
-14%
534
+198%
664
+24%
399
-40%
406
+2%
327
-19%
769
+135%
833
+8%
418
-50%
577
+38%
660
+14%
402
-39%
430
+7%
466
+8%
567
+22%
561
-1%
287
-49%
419
+46%
429
+2%
318
-26%
361
+14%
332
-8%
(347)
N/A
(474)
-37%
(71)
+85%
(23)
+68%
708
N/A
714
+1%
52
-93%
89
+72%
(125)
N/A
(508)
-307%
(706)
-39%
(173)
+76%
(1 097)
-535%
(1 245)
-14%
(1 289)
-3%
(142)
+89%
(223)
-58%
(264)
-18%
(305)
-16%
(177)
+42%
(75)
+58%
Net Income
Tax Provision
(32)
(62)
(46)
(7)
(12)
(17)
(53)
(7)
51
(215)
(315)
(199)
(328)
(360)
(166)
(110)
(167)
(183)
(192)
(146)
(114)
(149)
(182)
(211)
(203)
70
113
3
(1)
(203)
(212)
(48)
(25)
(35)
(57)
201
222
207
102
102
(0)
(1)
0
0
0
0
Income from Continuing Operations
(349)
(288)
163
172
522
648
346
400
377
554
518
219
250
300
237
319
299
385
369
141
305
280
136
150
128
(277)
(362)
(68)
(24)
505
502
4
64
(160)
(565)
(505)
49
(889)
(1 143)
(1 186)
(142)
(224)
(263)
(304)
(177)
(75)
Income to Minority Interest
0
1
1
0
1
(15)
(35)
(38)
(31)
(128)
(158)
(97)
(111)
(120)
(87)
(108)
(99)
(32)
(35)
(56)
(42)
(30)
(50)
(62)
(42)
61
64
(8)
(10)
(27)
(24)
(14)
(15)
(12)
(7)
105
102
37
(4)
(4)
(2)
(2)
(2)
(2)
0
0
Net Income (Common)
(349)
N/A
(287)
+18%
164
N/A
172
+5%
523
+204%
633
+21%
310
-51%
393
+27%
346
-12%
426
+23%
360
-16%
122
-66%
139
+14%
180
+30%
149
-17%
212
+42%
200
-6%
353
+76%
334
-5%
85
-75%
262
+210%
250
-5%
86
-66%
88
+2%
86
-2%
(216)
N/A
(298)
-38%
(75)
+75%
(34)
+55%
478
N/A
477
0%
(10)
N/A
49
N/A
(172)
N/A
(572)
-232%
(401)
+30%
151
N/A
(852)
N/A
(1 629)
-91%
(1 798)
-10%
(605)
+66%
(687)
-14%
(265)
+61%
(306)
-15%
(177)
+42%
(75)
+58%
EPS (Diluted)
-0.14
N/A
-0.11
+21%
0.06
N/A
0.06
N/A
0.16
+167%
0.2
+25%
0.09
-55%
0.12
+33%
0.1
-17%
0.11
+10%
0.1
-9%
0.03
-70%
0.04
+33%
0.05
+25%
0.04
-20%
0.05
+25%
0.04
-20%
0.07
+75%
0.07
N/A
0.02
-71%
0.06
+200%
0.06
N/A
0.02
-67%
0.02
N/A
0.02
N/A
-0.05
N/A
-0.33
-560%
-0.01
+97%
-0.04
-300%
0.08
N/A
0.44
+450%
-0.01
N/A
0.04
N/A
-0.16
N/A
-0.52
-225%
-0.36
+31%
0.14
N/A
-0.77
N/A
-1.47
-91%
-1.62
-10%
-0.55
+66%
-0.66
-20%
-0.25
+62%
-0.29
-16%
-0.17
+41%
-0.07
+59%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 307,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.