Birmingham
2309.HKBirmingham Sports Holdings Limited Price (2309.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
782,006,742
(1.354)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Birmingham Sports Holdings LimitedCurrency: HKD
| YEAR | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Revenue |
119,410,000.00
+0% |
101,974,000.00
-15% |
48,428,000.00
-53% |
42,813,000.00
-12% |
20,595,000.00
-52% |
10,660,000.00
-48% |
465,276,800.00
+4,265% |
781,366,000.00
+68% |
489,887,000.00
-37% |
294,497,000.00
-40% |
253,227,000.00
-14% |
253,584,000.00
+0% |
169,333,000.00
-33% |
172,950,000.00
+2% |
208,013,000.00
+20% |
210,437,000.00
+1% |
231,529,000.00
+10% |
165,023,000.00
-29% |
220,939,000.00
+34% |
217,097,000.00
-2% |
275,244,000.00
+27% |
|
| Cost of Revenue | ||||||||||||||||||||||
| Cost of Revenue | 76,269,000.00 | 73,674,000.00 | 38,892,000.00 | 36,597,000.00 | 17,574,000.00 | 6,513,000.00 | 365,269,600.00 | 711,389,000.00 | 447,607,000.00 | 390,915,000.00 | 362,107,000.00 | 273,156,000.00 | 279,514,000.00 | 320,593,000.00 | 531,563,000.00 | 470,368,000.00 | 534,203,000.00 | 503,990,000.00 | 530,874,000.00 | 451,049,000.00 | 570,558,000.00 | |
| Gross Profit | ||||||||||||||||||||||
| Gross Profit |
43,141,000.00
+0% |
28,300,000.00
-34% |
9,536,000.00
-66% |
6,216,000.00
-35% |
3,021,000.00
-51% |
4,147,000.00
+37% |
100,007,200.00
+2,312% |
69,977,000.00
-30% |
42,280,000.00
-40% |
-96,418,000.00
-328% |
-108,880,000.00
+13% |
-19,572,000.00
-82% |
-110,181,000.00
+463% |
-147,643,000.00
+34% |
-323,550,000.00
+119% |
-259,931,000.00
-20% |
-302,674,000.00
+16% |
-338,967,000.00
+12% |
-309,935,000.00
-9% |
-233,952,000.00
-25% |
-295,314,000.00
+26% |
|
| Gross Profit Ratio | (0.36%) | (0.28%) | (0.20%) | (0.15%) | (0.15%) | (0.39%) | (0.21%) | (0.09%) | (0.09%) | (-0.33%) | (-0.43%) | (-0.08%) | (-0.65%) | (-0.85%) | (-1.56%) | (-1.24%) | (-1.31%) | (-2.05%) | (-1.40%) | (-1.08%) | (-1.07%) | |
| Operating Expenses | ||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 0.00 | 10,092,000.00 | 19,413,000.00 | 16,745,000.00 | 29,563,000.00 | 19,072,000.00 | 0.00 | 76,137,000.00 | 50,923,000.00 | 58,861,000.00 | 98,818,000.00 | 71,301,000.00 | 32,899,000.00 | 30,172,000.00 | 42,190,000.00 | 54,205,000.00 | 54,370,000.00 | 50,134,000.00 | 35,379,000.00 | 38,965,000.00 | 52,957,000.00 | |
| Selling, General & Admin... | 13,964,000.00 | 14,728,000.00 | 22,324,000.00 | 18,669,000.00 | 30,353,000.00 | 21,072,000.00 | 94,012,000.00 | 76,137,000.00 | 50,923,000.00 | 58,861,000.00 | 98,818,000.00 | 71,301,000.00 | 32,899,000.00 | 30,172,000.00 | 42,190,000.00 | 58,603,000.00 | 53,372,000.00 | 50,103,000.00 | 35,379,000.00 | 38,965,000.00 | 52,957,000.00 | |
| Selling & Marketing Exp... | 0.00 | 4,636,000.00 | 2,911,000.00 | 1,924,000.00 | 790,000.00 | 2,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4,398,000.00 | -998,000.00 | -31,000.00 | 0.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 1,692,000.00 | 1,217,000.00 | 3,631,000.00 | 1,676,000.00 | 1,054,000.00 | 436,000.00 | 242,447,200.00 | 181,417,000.00 | 80,707,000.00 | 38,417,000.00 | 16,194,000.00 | 21,341,000.00 | 19,465,000.00 | 37,723,000.00 | 92,496,000.00 | 93,330,000.00 | 104,916,000.00 | 98,050,000.00 | 81,622,000.00 | 47,465,000.00 | 85,953,000.00 | |
| Other Expenses | 0.00 | -2,585,000.00 | 1,098,000.00 | -3,683,000.00 | 404,000.00 | 347,000.00 | 226,277,600.00 | -610,639,000.00 | -199,132,000.00 | 72,670,000.00 | 76,033,000.00 | 50,605,000.00 | 2,942,000.00 | 4,610,000.00 | 328,000.00 | 232,000.00 | 593,000.00 | 4,000.00 | 20,000.00 | 102,000.00 | -52,957,000.00 | |
| Total Operating Expenses | 13,964,000.00 | 14,348,000.00 | 21,893,000.00 | 14,986,000.00 | 151,476,000.00 | 21,419,000.00 | 320,289,600.00 | 230,674,000.00 | -148,209,000.00 | 5,006,999.00 | 12,544,000.00 | 12,030,999.00 | 57,119,999.00 | 50,836,999.00 | 97,257,999.00 | 75,882,000.00 | 53,372,000.00 | 50,099,000.00 | 35,379,000.00 | 38,965,000.00 | 0.00 | |
| Cost and Exponses | 90,233,000.00 | 88,022,000.00 | 60,785,000.00 | 51,583,000.00 | 169,050,000.00 | 27,932,000.00 | 685,559,200.00 | 942,063,000.00 | 299,398,000.00 | 395,921,999.00 | 374,651,000.00 | 285,186,999.00 | 336,633,999.00 | 371,429,999.00 | 628,820,999.00 | 546,250,000.00 | 587,575,000.00 | 554,089,000.00 | 566,253,000.00 | 490,014,000.00 | 570,558,000.00 | |
| Operating Income | ||||||||||||||||||||||
| Operating Income |
29,177,000.00
+0% |
13,952,000.00
-52% |
-60,556,000.00
-534% |
-10,673,000.00
-82% |
-152,119,000.00
+1,325% |
-17,272,000.00
-89% |
-220,282,400.00
+1,175% |
-160,697,000.00
-27% |
164,998,000.00
-203% |
-179,948,000.00
-209% |
-212,484,000.00
+18% |
-95,732,000.00
-55% |
-151,863,000.00
+59% |
-207,031,000.00
+36% |
-446,185,000.00
+116% |
-395,117,000.00
-11% |
-356,046,000.00
-10% |
-389,066,000.00
+9% |
-345,314,000.00
-11% |
-272,917,000.00
-21% |
-295,314,000.00
+8% |
|
| Operating Income Ratio | (0.24%) | (0.14%) | (-1.25%) | (-0.25%) | (-7.39%) | (-1.62%) | (-0.47%) | (-0.21%) | (0.34%) | (-0.61%) | (-0.84%) | (-0.38%) | (-0.90%) | (-1.20%) | (-2.14%) | (-1.88%) | (-1.54%) | (-2.36%) | (-1.56%) | (-1.26%) | (-1.07%) | |
| Other Income and Exp... | ||||||||||||||||||||||
| Interest Income | 19,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4,204,000.00 | 2,065,000.00 | 1,984,000.00 | 24,107,000.00 | 18,125,000.00 | 338,000.00 | 6,968,000.00 | 8,626,000.00 | 17,160,000.00 | 27,237,000.00 | 7,803,000.00 | 17,896,000.00 | 8,965,000.00 | 2,861,000.00 | 8,348,000.00 | |
| Interest Expenses | 184,000.00 | 193,000.00 | 149,000.00 | 48,000.00 | 3,664,000.00 | 538,000.00 | 13,979,200.00 | 13,266,000.00 | 21,310,000.00 | 25,421,000.00 | 18,267,000.00 | 475,000.00 | 7,693,000.00 | 9,037,000.00 | 19,070,000.00 | 28,008,000.00 | 33,186,999.00 | 30,675,000.00 | 25,361,000.00 | 22,022,000.00 | 36,808,000.00 | |
| Total Other Income/Exp... | -161,000.00 | -2,778,000.00 | -37,389,000.00 | -24,000.00 | -112,438,000.00 | -74,483,000.00 | -125,206,400.00 | -623,905,000.00 | 218,524,000.00 | 47,013,000.00 | 57,766,000.00 | 82,994,000.00 | 83,051,000.00 | -29,291,000.00 | 8,217,000.00 | -44,516,000.00 | 1,030,000.00 | 149,695,000.00 | 136,845,000.00 | 116,265,000.00 | -24,543,000.00 | |
| EBITDA | ||||||||||||||||||||||
| EBITDA | 30,892,000.00 | 13,088,000.00 | -55,826,999.00 | -9,326,000.00 | -150,230,000.00 | -90,781,000.00 | -122,103,600.00 | -589,919,000.00 | 245,705,000.00 | -61,694,000.00 | -105,088,000.00 | 13,937,000.00 | -32,871,000.00 | -160,346,000.00 | -326,402,000.00 | -241,666,000.00 | -133,580,000.00 | 16,306,999.00 | -785,000.00 | -15,359,000.00 | -195,221,000.00 | |
| EBITDA ratio | (0.26%) | (0.12%) | (-0.16%) | (-0.17%) | (-7.14%) | (-8.52%) | (-0.26%) | (0.03%) | (0.56%) | (-0.48%) | (-0.78%) | (-0.29%) | (-0.78%) | (-0.98%) | (-1.70%) | (-1.43%) | (-1.08%) | (-1.76%) | (-1.19%) | (-1.04%) | (-0.71%) | |
| Income Before Tax | ||||||||||||||||||||||
| Income Before Tax | 29,016,000.00 | 11,174,000.00 | -59,607,000.00 | -11,050,000.00 | -151,715,000.00 | -91,755,000.00 | -345,488,800.00 | -784,602,000.00 | 143,688,000.00 | -125,532,000.00 | -139,549,000.00 | -7,879,000.00 | -60,029,000.00 | -207,106,000.00 | -437,968,000.00 | -363,050,000.00 | -271,683,000.00 | -112,418,000.00 | -107,768,000.00 | -84,846,000.00 | -319,857,000.00 | |
| Income Before Tax Ratio | (0.24%) | (0.11%) | (-1.23%) | (-0.26%) | (-7.37%) | (-8.61%) | (-0.74%) | (-1.00%) | (0.29%) | (-0.43%) | (-0.55%) | (-0.03%) | (-0.35%) | (-1.20%) | (-2.11%) | (-1.73%) | (-1.17%) | (-0.68%) | (-0.49%) | (-0.39%) | (-1.16%) | |
| Income Tax Expense | ||||||||||||||||||||||
| Income Tax Expense | 781,000.00 | 1,293,000.00 | 20,003,000.00 | 2,232,000.00 | 418,000.00 | -78,000.00 | -32,605,600.00 | -153,783,000.00 | 34,252,000.00 | 4,944,000.00 | 21,032,000.00 | 3,471,000.00 | 255,000.00 | 24,528,000.00 | 266,000.00 | 1,640,000.00 | -5,199,000.00 | -589,000.00 | -1,000.00 | 709,000.00 | -670,000.00 | |
| Net Income | ||||||||||||||||||||||
| Net Income | 23,497,000.00
+0% |
2,160,000.00
-91% |
-79,610,000.00
-3,786% |
-11,050,000.00
-86% |
-152,133,000.00
+1,277% |
-91,677,000.00
-40% |
-310,147,200.00
+238% |
-612,054,000.00
+97% |
136,911,000.00
-122% |
-118,760,000.00
-187% |
-157,430,000.00
+33% |
-4,160,999.00
-97% |
-58,574,000.00
+1,308% |
-177,712,000.00
+203% |
-425,027,000.00
+139% |
-360,927,000.00
-15% |
-260,483,999.00
-28% |
-74,232,000.00
-72% |
-40,661,000.00
-45% |
-25,657,000.00
-37% |
-182,779,000.00
+612% |
|
| Net Income Ratio | (0.20%) | (0.02%) | (-1.64%) | (-0.26%) | (-7.39%) | (-8.60%) | (-0.67%) | (-0.78%) | (0.28%) | (-0.40%) | (-0.62%) | (-0.02%) | (-0.35%) | (-1.03%) | (-2.04%) | (-1.72%) | (-1.13%) | (-0.45%) | (-0.18%) | (-0.12%) | (-0.66%) | |
| Earning Per Share | ||||||||||||||||||||||
| Basic EPS | 1.35 | 2.16 | -76.70 | -8.30 | -69.28 | -30.83 | -3.81 | -56.33 | 10.85 | -15.27 | -17.47 | -0.25 | -3.03 | -1.01 | -1.30 | -0.66 | -0.37 | -0.10 | -0.05 | -0.03 | -0.23 | |
| Diluted EPS | 0.00 | 2.16 | -76.70 | -8.30 | -68.56 | -30.83 | -3.81 | -56.33 | 10.85 | -15.27 | -17.47 | -0.25 | -3.03 | -1.00 | -1.30 | -0.66 | -0.37 | -0.10 | -0.05 | -0.03 | -0.23 | |
| Share Outstanding | ||||||||||||||||||||||
| Basic Share Outstanding | 17,454,885.00 | 1,037,884.00 | 1,037,884.00 | 1,331,466.00 | 2,195,838.00 | 2,712,004.00 | 101,744,957.00 | 10,865,617.00 | 12,609,494.00 | 7,775,507.00 | 9,012,219.00 | 16,528,201.00 | 19,362,173.00 | 176,827,860.00 | 326,492,031.00 | 543,575,280.00 | 708,400,900.00 | 737,957,846.00 | 771,559,940.00 | 771,559,941.00 | 782,006,742.00 | |
| Diluted Share Outstanding | 0.00 | 1,037,884.00 | 1,037,884.00 | 1,331,466.00 | 2,219,116.00 | 2,852,404.00 | 101,885,824.00 | 10,865,617.00 | 12,609,494.00 | 7,775,507.00 | 9,012,219.00 | 16,528,201.00 | 19,362,173.00 | 177,018,114.00 | 326,492,031.00 | 543,575,280.00 | 708,400,900.00 | 737,957,846.00 | 771,559,940.00 | 771,559,941.00 | 782,006,742.00 | |