HKSE - Delayed Quote • HKD
BAIOO Family Interactive Limited (2100.HK)
At close: 3:57 PM GMT+8
Breakdown
TTM
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,099,727.000
938,759.000
883,908.000
1,128,967.000
Cost of Revenue
687,608.000
578,131.000
483,349.000
699,620.000
Gross Profit
412,119.000
360,628.000
400,559.000
429,347.000
Operating Expense
424,153.000
398,011.000
367,036.000
217,797.000
Operating Income
-12,034.000
-37,383.000
33,523.000
211,550.000
Net Non Operating Interest Income Expense
31,463.000
30,394.000
30,495.000
33,063.000
Pretax Income
26,683.000
2,635.000
51,334.000
289,499.000
Tax Provision
-3,594.000
-7,704.000
24,428.000
16,268.000
Net Income Common Stockholders
30,107.000
10,167.000
26,435.000
274,190.000
Diluted NI Available to Com Stockholders
30,107.000
10,167.000
26,435.000
274,190.000
Basic EPS
0.01
0.00
0.01
0.10
Diluted EPS
0.01
0.00
0.01
0.10
Basic Average Shares
2,659,439.818
2,639,811.550
2,616,222.720
2,636,885.749
Diluted Average Shares
2,695,154.584
2,675,526.316
2,670,202.020
2,652,507.672
Total Operating Income as Reported
-14,103.000
-37,082.000
29,706.000
281,624.000
Rent Expense Supplemental
--
4.000
8.000
--
Total Expenses
1,111,761.000
976,142.000
850,385.000
917,417.000
Net Income from Continuing & Discontinued Operation
30,107.000
10,167.000
26,435.000
274,190.000
Normalized Income
31,290.500
11,115.750
32,228.750
219,265.188
Interest Income
34,647.000
34,020.000
34,989.000
38,480.000
Interest Expense
3,184.000
3,626.000
4,494.000
5,417.000
Net Interest Income
31,463.000
30,394.000
30,495.000
33,063.000
EBIT
29,867.000
6,261.000
55,828.000
294,916.000
EBITDA
29,867.000
29,423.000
82,795.000
317,665.000
Reconciled Cost of Revenue
687,608.000
578,131.000
483,349.000
699,620.000
Reconciled Depreciation
22,251.000
23,162.000
26,967.000
22,749.000
Net Income from Continuing Operation Net Minority Interest
30,107.000
10,167.000
26,435.000
274,190.000
Total Unusual Items Excluding Goodwill
-1,578.000
-1,265.000
-7,725.000
58,195.000
Total Unusual Items
-1,578.000
-1,265.000
-7,725.000
58,195.000
Normalized EBITDA
31,445.000
30,688.000
90,520.000
259,470.000
Tax Rate for Calcs
0.000
0.000
0.000
0.000
Tax Effect of Unusual Items
-394.500
-316.250
-1,931.250
3,270.188
12/31/2020 - 4/10/2014
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade