Meta
0072.HKMeta Media Holdings Limited Price (0072.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
431,994,000
(0)%2023 - Income Statement Summary
| Revenue | 381.42M USD |
| Cost of Revenue | 238.02M USD |
| Gross Profit | 143.39M USD |
| Operating Expenses | 163.53M USD |
| Operating Income | -20139000.00 USD |
| Other Expenses | 3.75M USD |
| Net Income | -34842000.00 USD |
Income Statement
Meta Media Holdings LimitedCurrency: HKD
| YEAR | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
231,302,000.00
+0% |
281,085,000.00
+22% |
347,825,000.00
+24% |
333,156,000.00
-4% |
456,255,000.00
+37% |
586,186,000.00
+28% |
655,313,000.00
+12% |
631,180,000.00
-4% |
603,801,000.00
-4% |
595,725,000.00
-1% |
518,926,000.00
-13% |
435,608,000.00
-16% |
448,964,000.00
+3% |
446,065,000.00
-1% |
313,128,000.00
-30% |
422,895,000.00
+35% |
370,891,000.00
-12% |
381,415,000.00
+3% |
|
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 107,114,000.00 | 117,443,000.00 | 142,839,000.00 | 146,042,000.00 | 183,056,000.00 | 251,686,000.00 | 278,457,000.00 | 279,054,000.00 | 268,242,000.00 | 293,391,000.00 | 255,828,000.00 | 253,327,000.00 | 256,306,000.00 | 239,762,000.00 | 202,045,000.00 | 235,504,000.00 | 255,878,000.00 | 238,022,000.00 | |
| Gross Profit | |||||||||||||||||||
| Gross Profit |
124,188,000.00
+0% |
163,642,000.00
+32% |
204,986,000.00
+25% |
187,114,000.00
-9% |
273,199,000.00
+46% |
334,500,000.00
+22% |
376,856,000.00
+13% |
352,126,000.00
-7% |
335,559,000.00
-5% |
302,334,000.00
-10% |
263,098,000.00
-13% |
182,281,000.00
-31% |
192,658,000.00
+6% |
206,303,000.00
+7% |
111,083,000.00
-46% |
187,391,000.00
+69% |
115,013,000.00
-39% |
143,393,000.00
+25% |
|
| Gross Profit Ratio | (0.54%) | (0.58%) | (0.59%) | (0.56%) | (0.60%) | (0.57%) | (0.58%) | (0.56%) | (0.56%) | (0.51%) | (0.51%) | (0.42%) | (0.43%) | (0.46%) | (0.35%) | (0.44%) | (0.31%) | (0.38%) | |
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 287,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 636,000.00 | 0.00 | 0.00 | |
| General and Administrative | 46,937,000.00 | 62,916,000.00 | 77,393,000.00 | 79,411,000.00 | 110,084,000.00 | 131,543,000.00 | 156,937,000.00 | 146,815,000.00 | 139,576,000.00 | 133,506,000.00 | 127,701,000.00 | 119,220,000.00 | 111,441,000.00 | 114,184,000.00 | 112,015,000.00 | 113,648,000.00 | 127,983,000.00 | 100,294,000.00 | |
| Selling, General & Admin... | 82,855,000.00 | 114,418,000.00 | 149,783,000.00 | 149,216,000.00 | 202,350,000.00 | 246,581,000.00 | 293,553,000.00 | 303,074,000.00 | 290,328,000.00 | 276,590,000.00 | 253,161,000.00 | 219,660,000.00 | 218,591,000.00 | 201,512,000.00 | 175,037,000.00 | 182,710,000.00 | 177,935,000.00 | 159,786,000.00 | |
| Selling & Marketing Exp... | 35,918,000.00 | 51,502,000.00 | 72,390,000.00 | 69,805,000.00 | 92,266,000.00 | 115,038,000.00 | 136,616,000.00 | 156,259,000.00 | 150,752,000.00 | 143,084,000.00 | 125,460,000.00 | 100,440,000.00 | 107,150,000.00 | 87,328,000.00 | 63,022,000.00 | 69,062,000.00 | 49,952,000.00 | 59,492,000.00 | |
| Depreciation and Amortiz... | 3,065,000.00 | 3,059,000.00 | 8,650,000.00 | 9,471,000.00 | 12,853,000.00 | 17,100,000.00 | 25,260,000.00 | 29,424,000.00 | 20,540,000.00 | 27,646,000.00 | 15,180,000.00 | 24,049,000.00 | 25,766,000.00 | 45,419,000.00 | 39,213,000.00 | 37,539,000.00 | 38,308,000.00 | 30,478,000.00 | |
| Other Expenses | -154,000.00 | -220,000.00 | -1,229,000.00 | -2,894,000.00 | -4,481,000.00 | -2,019,000.00 | -11,779,000.00 | -3,305,000.00 | -6,371,000.00 | -6,984,000.00 | -4,066,000.00 | -6,243,000.00 | -2,848,000.00 | -6,989,000.00 | -1,426,000.00 | -4,419,000.00 | -3,490,000.00 | 3,746,000.00 | |
| Total Operating Expenses | 82,701,000.00 | 114,198,000.00 | 148,554,000.00 | 146,322,000.00 | 197,869,000.00 | 244,562,000.00 | 281,774,000.00 | 299,769,000.00 | 283,957,000.00 | 269,606,000.00 | 249,095,000.00 | 213,417,000.00 | 215,743,000.00 | 194,523,000.00 | 173,611,000.00 | 178,291,000.00 | 174,445,000.00 | 163,532,000.00 | |
| Cost and Exponses | 189,815,000.00 | 231,641,000.00 | 291,393,000.00 | 292,364,000.00 | 380,925,000.00 | 496,248,000.00 | 560,231,000.00 | 578,823,000.00 | 552,199,000.00 | 562,997,000.00 | 504,923,000.00 | 466,744,000.00 | 472,049,000.00 | 434,285,000.00 | 375,656,000.00 | 413,795,000.00 | 430,323,000.00 | 401,554,000.00 | |
| Operating Income | |||||||||||||||||||
| Operating Income |
41,487,000.00
+0% |
49,444,000.00
+19% |
56,432,000.00
+14% |
40,792,000.00
-28% |
75,330,000.00
+85% |
89,938,000.00
+19% |
95,699,000.00
+6% |
53,467,000.00
-44% |
50,307,000.00
-6% |
30,107,000.00
-40% |
12,198,000.00
-59% |
-32,360,000.00
-365% |
-22,126,000.00
-32% |
12,783,000.00
-158% |
-62,528,000.00
-589% |
9,335,000.00
-115% |
-59,432,000.00
-737% |
-20,139,000.00
-66% |
|
| Operating Income Ratio | (0.18%) | (0.18%) | (0.16%) | (0.12%) | (0.17%) | (0.15%) | (0.15%) | (0.08%) | (0.08%) | (0.05%) | (0.02%) | (-0.07%) | (-0.05%) | (0.03%) | (-0.20%) | (0.02%) | (-0.16%) | (-0.05%) | |
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 289,000.00 | 983,000.00 | 757,000.00 | 815,000.00 | 489,000.00 | 340,000.00 | 195,000.00 | 126,000.00 | 34,000.00 | 128,000.00 | 21,000.00 | 300,000.00 | 281,000.00 | |
| Interest Expenses | 51,000.00 | 0.00 | 0.00 | 1,049,000.00 | 1,176,000.00 | 2,685,000.00 | 2,848,000.00 | 2,456,000.00 | 4,421,000.00 | 4,908,000.00 | 5,527,000.00 | 4,311,000.00 | 3,910,000.00 | 6,480,000.00 | 6,907,000.00 | 6,441,000.00 | 7,858,000.00 | 10,696,000.00 | |
| Total Other Income/Exp... | -51,000.00 | 116,000.00 | 571,000.00 | -2,453,000.00 | -3,979,000.00 | -4,869,000.00 | -2,947,000.00 | -1,278,000.00 | -5,053,000.00 | -5,027,000.00 | -5,711,000.00 | -5,094,000.00 | -9,383,000.00 | -9,153,000.00 | -9,321,000.00 | -6,441,000.00 | -9,542,000.00 | -11,257,000.00 | |
| EBITDA | |||||||||||||||||||
| EBITDA | 44,552,000.00 | 52,619,000.00 | 65,653,000.00 | 48,859,000.00 | 85,380,000.00 | 104,854,000.00 | 120,860,000.00 | 74,370,000.00 | 79,657,000.00 | 47,519,000.00 | 35,996,000.00 | -9,094,000.00 | -1,833,000.00 | 52,622,000.00 | -25,654,000.00 | 46,874,000.00 | -24,057,000.00 | 9,778,000.00 | |
| EBITDA ratio | (0.19%) | (0.19%) | (0.19%) | (0.15%) | (0.19%) | (0.18%) | (0.18%) | (0.13%) | (0.12%) | (0.10%) | (0.05%) | (-0.02%) | (0.00%) | (0.13%) | (-0.08%) | (0.11%) | (-0.07%) | (0.03%) | |
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 41,436,000.00 | 49,560,000.00 | 57,003,000.00 | 38,339,000.00 | 71,351,000.00 | 85,069,000.00 | 92,752,000.00 | 51,432,000.00 | 45,254,000.00 | 25,080,000.00 | 6,487,000.00 | -37,454,000.00 | -31,509,000.00 | 3,714,000.00 | -71,774,000.00 | 2,894,000.00 | -70,223,000.00 | -31,396,000.00 | |
| Income Before Tax Ratio | (0.18%) | (0.18%) | (0.16%) | (0.12%) | (0.16%) | (0.15%) | (0.14%) | (0.08%) | (0.07%) | (0.04%) | (0.01%) | (-0.09%) | (-0.07%) | (0.01%) | (-0.23%) | (0.01%) | (-0.19%) | (-0.08%) | |
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 5,486,000.00 | 7,760,000.00 | 11,985,000.00 | 7,153,000.00 | 18,599,000.00 | 24,791,000.00 | 27,484,000.00 | 18,245,000.00 | 7,461,000.00 | 4,489,000.00 | 3,474,000.00 | 2,334,000.00 | 2,961,000.00 | 1,507,000.00 | -1,799,000.00 | -1,480,000.00 | 2,010,000.00 | 3,139,000.00 | |
| Net Income | |||||||||||||||||||
| Net Income | 35,950,000.00
+0% |
41,800,000.00
+16% |
45,018,000.00
+8% |
31,186,000.00
-31% |
52,752,000.00
+69% |
60,278,000.00
+14% |
65,268,000.00
+8% |
33,187,000.00
-49% |
37,793,000.00
+14% |
20,923,000.00
-45% |
3,085,000.00
-85% |
-38,264,000.00
-1,340% |
-35,075,000.00
-8% |
2,207,000.00
-106% |
-69,975,000.00
-3,271% |
4,374,000.00
-106% |
-72,233,000.00
-1,751% |
-34,842,000.00
-52% |
|
| Net Income Ratio | (0.16%) | (0.15%) | (0.13%) | (0.09%) | (0.12%) | (0.10%) | (0.10%) | (0.05%) | (0.06%) | (0.04%) | (0.01%) | (-0.09%) | (-0.08%) | (0.00%) | (-0.22%) | (0.01%) | (-0.19%) | (-0.09%) | |
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.12 | 0.14 | 0.15 | 0.09 | 0.13 | 0.14 | 0.15 | 0.08 | 0.09 | 0.05 | 0.01 | -0.09 | -0.08 | 0.01 | -0.16 | 0.01 | -0.17 | -0.08 | |
| Diluted EPS | 0.12 | 0.14 | 0.15 | 0.09 | 0.13 | 0.14 | 0.15 | 0.08 | 0.09 | 0.05 | 0.01 | -0.09 | -0.08 | 0.01 | -0.16 | 0.01 | -0.17 | -0.08 | |
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 299,583,333.00 | 298,571,429.00 | 300,000,000.00 | 331,233,000.00 | 400,405,000.00 | 424,708,000.00 | 432,428,000.00 | 434,757,000.00 | 435,845,000.00 | 437,695,000.00 | 433,733,000.00 | 433,329,000.00 | 432,673,000.00 | 432,038,039.00 | 431,937,086.00 | 431,994,000.00 | 431,926,153.00 | 431,747,211.00 | |
| Diluted Share Outstanding | 299,583,333.00 | 298,571,429.00 | 300,000,000.00 | 331,233,000.00 | 400,405,000.00 | 424,708,000.00 | 432,428,000.00 | 435,568,000.00 | 436,131,000.00 | 437,766,000.00 | 433,733,000.00 | 433,329,000.00 | 432,673,000.00 | 432,541,000.00 | 431,994,000.00 | 431,994,000.00 | 431,994,000.00 | 431,994,000.00 | |