Vobile Group Limited (3738.HK)
HKD 3.37
(-3.16%)
HKD 3.37
(-3.16%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 2 Billion | 1.44 Billion | 686.52 Million | 340.29 Million | 146.27 Million | 119.25 Million |
| Cost of Revenue | 1.15 Billion | 851.95 Million | 337.75 Million | 174.73 Million | 41.5 Million | 23.5 Million |
| Gross Profit | 850.15 Million | 590.71 Million | 348.77 Million | 165.56 Million | 104.77 Million | 95.74 Million |
| Operating Expenses | 716.68 Million | 434 Million | 338.46 Million | 185.45 Million | 163.95 Million | 116.13 Million |
| Selling, General and Administrative Expenses | 487.93 Million | 314.86 Million | 226.7 Million | 132.96 Million | 144.47 Million | 103.78 Million |
| Research and Development Expenses | 231.53 Million | 133.12 Million | 111.84 Million | 52.48 Million | 19.47 Million | 12.35 Million |
| Other Expenses | - | -8.2 Million | -10.03 Million | 134.04 Million | -249.23 Thousand | -1.4 Million |
| Cost and Expenses | 1.86 Billion | 1.28 Billion | 676.22 Million | 360.18 Million | 205.45 Million | 139.63 Million |
| Operating Income | 132.38 Million | 168.27 Million | 5.29 Million | 117.33 Million | -57.72 Million | -20.38 Million |
| Interest Expense | 92.25 Million | 92.77 Million | 20.17 Million | 50.19 Million | 5.05 Million | - |
| Income Tax Expense | 47.35 Million | 34.43 Million | 7.8 Million | -14.04 Million | -14.57 Million | -172.31 Thousand |
| Earnings before Tax | 47.14 Million | 92.54 Million | -14.87 Million | 67.13 Million | -62.78 Million | -19.76 Million |
| Net Income | -7.81 Million | 42 Million | -22.67 Million | 81.18 Million | -48.21 Million | -19.59 Million |
| Earnings Per Share Basic | -0.00 | 0.02 | -0.01 | 0.05 | -0.03 | -0.01 |
| Earnings Per Share Diluted | -0.00 | 0.02 | -0.01 | 0.05 | -0.03 | -0.01 |
| Weighted Average Shares Outstanding | 2.22 Billion | 2.33 Billion | 2.11 Billion | 1.71 Billion | 1.66 Billion | 1.69 Billion |
| Weighted Average Shares Outstanding (Diluted) | 2.43 Billion | 2.33 Billion | 2.11 Billion | 1.77 Billion | 1.69 Billion | 1.73 Billion |
| Gross Margin | 0.42 | 0.41 | 0.51 | 0.49 | 0.72 | 0.80 |
| EBIT Margin | 0.14 | 0.18 | 0.04 | 0.40 | -0.32 | -0.15 |
| Profit Margin | -0.00 | 0.03 | -0.03 | 0.24 | -0.33 | -0.16 |
| EBITDA | 275.14 Million | 271.53 Million | 28.74 Million | 135.16 Million | -47.48 Million | -18.33 Million |
| Earnings Before Tax Margin | 0.07 | 0.12 | 0.01 | 0.34 | -0.39 | -0.17 |
| Breakdown | 2024 Q2 | 2023 FY | 2023 Q4 | 2023 Q2 | 2022 FY | 2022 Q4 |
|---|---|---|---|---|---|---|
| Revenue | 1.18 Billion | 2 Billion | 998.23 Million | 1 Billion | 1.44 Billion | 886.55 Million |
| Cost of Revenue | 676.51 Million | 1.15 Billion | 540.84 Million | 609.98 Million | 851.95 Million | 526.02 Million |
| Gross Profit | 504.11 Million | 850.15 Million | 457.38 Million | 392.77 Million | 590.71 Million | 360.52 Million |
| Operating Expenses | 389.01 Million | 700.53 Million | 419.11 Million | 297.56 Million | 434 Million | 282.39 Million |
| Selling, General and Administrative Expenses | 246.1 Million | - | 282.87 Million | 202.27 Million | - | 207.51 Million |
| Research and Development Expenses | 142.9 Million | - | 136.24 Million | 95.29 Million | - | 74.87 Million |
| Other Expenses | - | -31.01 Million | - | - | -8.2 Million | - |
| Cost and Expenses | 1.06 Billion | 1.85 Billion | 959.96 Million | 907.55 Million | 1.28 Billion | 808.41 Million |
| Operating Income | 115.1 Million | 132.38 Million | 38.26 Million | 95.2 Million | 168.27 Million | 78.13 Million |
| Interest Expense | 46.03 Million | 92.25 Million | 41.92 Million | 50.33 Million | 92.77 Million | 70.25 Million |
| Income Tax Expense | 23.51 Million | 47.35 Million | 36.14 Million | 11.2 Million | 34.43 Million | 18.59 Million |
| Earnings before Tax | 69.83 Million | 47.14 Million | 2 Million | 45.13 Million | 92.54 Million | 47.49 Million |
| Net Income | 41.47 Million | -7.81 Million | -36.98 Million | 29.16 Million | 42 Million | 18.33 Million |
| Earnings Per Share Basic | 0.02 | - | -0.02 | 0.01 | - | 0.01 |
| Earnings Per Share Diluted | 0.02 | - | -0.02 | 0.01 | - | 0.01 |
| Weighted Average Shares Outstanding | 2.25 Billion | 2.22 Billion | 2.21 Billion | 2.21 Billion | 2.33 Billion | 2.08 Billion |
| Weighted Average Shares Outstanding (Diluted) | 2.46 Billion | 2.43 Billion | 2.21 Billion | 2.43 Billion | 2.33 Billion | 2.08 Billion |
| Gross Margin | 0.43 | 0.42 | 0.46 | 0.39 | 0.41 | 0.41 |
| EBIT Margin | 0.15 | - | 0.11 | 0.16 | - | 0.14 |
| Profit Margin | 0.04 | -0.00 | -0.04 | 0.03 | 0.03 | 0.02 |
| EBITDA | 180.35 Million | - | 113.34 Million | 155.87 Million | - | 121.84 Million |
| Earnings Before Tax Margin | 0.10 | 0.07 | 0.04 | 0.09 | 0.12 | 0.09 |
NHAWF
PTABF
0FF
OTM
AVIV
WXXWY