Legendary
8195.HKLegendary Group Limited Price (8195.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
422,078,000
(6.0073)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Legendary Group LimitedCurrency: HKD
| YEAR | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
374,087,000.00
+0% |
380,445,000.00
+2% |
350,386,000.00
-8% |
210,354,000.00
-40% |
60,830,000.00
-71% |
57,881,000.00
-5% |
71,731,000.00
+24% |
74,271,000.00
+4% |
96,468,000.00
+30% |
115,088,000.00
+19% |
237,253,000.00
+106% |
284,595,000.00
+20% |
|||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 307,435,000.00 | 309,522,000.00 | 288,296,000.00 | 189,978,000.00 | 67,266,000.00 | 43,918,000.00 | 62,019,000.00 | 66,608,000.00 | 30,242,000.00 | 30,781,000.00 | 95,250,000.00 | 124,016,000.00 | |||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
66,652,000.00
+0% |
70,923,000.00
+6% |
62,090,000.00
-12% |
20,376,000.00
-67% |
-6,436,000.00
-132% |
13,963,000.00
-317% |
9,712,000.00
-30% |
7,663,000.00
-21% |
66,226,000.00
+764% |
84,307,000.00
+27% |
142,003,000.00
+68% |
160,579,000.00
+13% |
|||||||
| Gross Profit Ratio | (0.18%) | (0.19%) | (0.18%) | (0.10%) | (-0.11%) | (0.24%) | (0.14%) | (0.10%) | (0.69%) | (0.73%) | (0.60%) | (0.56%) | |||||||
| 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 | |||||||
| General and Administrative | 31,336,000.00 | 40,272,000.00 | 63,139,000.00 | 44,899,000.00 | 95,196,000.00 | 23,069,000.00 | 30,365,000.00 | 18,368,000.00 | 26,291,000.00 | 45,580,000.00 | 75,259,000.00 | 85,624,000.00 | |||||||
| Selling, General & Admin... | 47,564,000.00 | 61,274,000.00 | 81,143,000.00 | 56,397,000.00 | 100,541,000.00 | 24,918,000.00 | 33,369,000.00 | 18,501,000.00 | 29,215,000.00 | 50,605,000.00 | 95,660,000.00 | 106,103,000.00 | |||||||
| Selling & Marketing Exp... | 16,228,000.00 | 21,002,000.00 | 18,004,000.00 | 11,498,000.00 | 5,345,000.00 | 1,849,000.00 | 3,004,000.00 | 133,000.00 | 2,924,000.00 | 5,025,000.00 | 20,401,000.00 | 20,479,000.00 | |||||||
| Depreciation and Amortiz... | 10,021,000.00 | 9,790,000.00 | 9,202,000.00 | 5,287,000.00 | 4,786,000.00 | 4,139,000.00 | 2,107,000.00 | 1,300,000.00 | 3,441,000.00 | 7,774,000.00 | 17,073,000.00 | 21,038,000.00 | |||||||
| Other Expenses | 0.00 | 38,000.00 | 372,000.00 | 80,000.00 | 7,000.00 | 660,000.00 | 554,000.00 | -4,442,000.00 | 92,000.00 | 1,183,000.00 | 1,694,000.00 | 0.00 | |||||||
| Total Operating Expenses | 40,329,000.00 | 57,205,000.00 | 75,364,000.00 | 50,341,000.00 | 100,132,000.00 | 24,918,000.00 | 33,369,000.00 | 18,501,000.00 | 25,699,000.00 | 46,073,000.00 | 94,709,000.00 | 106,103,000.00 | |||||||
| Cost and Exponses | 347,764,000.00 | 366,727,000.00 | 363,660,000.00 | 240,319,000.00 | 167,398,000.00 | 68,836,000.00 | 95,388,000.00 | 85,109,000.00 | 55,941,000.00 | 76,854,000.00 | 189,959,000.00 | 230,119,000.00 | |||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
17,771,000.00
+0% |
14,219,000.00
-20% |
-12,906,000.00
-191% |
-29,879,000.00
+132% |
-106,543,000.00
+257% |
-10,955,000.00
-90% |
-23,237,000.00
+112% |
-32,809,000.00
+41% |
42,866,000.00
-231% |
34,383,000.00
-20% |
42,589,000.00
+24% |
54,476,000.00
+28% |
|||||||
| Operating Income Ratio | (0.05%) | (0.04%) | (-0.04%) | (-0.14%) | (-1.75%) | (-0.19%) | (-0.32%) | (-0.44%) | (0.44%) | (0.30%) | (0.18%) | (0.19%) | |||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 3,595,000.00 | 8,000.00 | 6,000.00 | 6,000.00 | 18,000.00 | 289,000.00 | 41,000.00 | 1,000.00 | 2,000.00 | 477,000.00 | 9,000.00 | 585,000.00 | |||||||
| Interest Expenses | 0.00 | 3,958,000.00 | 4,135,000.00 | 2,425,000.00 | 879,000.00 | 805,000.00 | 0.00 | 829,000.00 | 1,733,000.00 | 2,238,000.00 | 2,391,000.00 | 2,393,000.00 | |||||||
| Total Other Income/Exp... | 4,957,000.00 | -772,000.00 | -3,529,000.00 | 3,772,000.00 | -191,659,000.00 | -261,161,000.00 | 0.00 | 360,999.00 | -1,262,000.00 | -2,435,000.00 | -2,977,000.00 | 3,597,000.00 | |||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 37,971,000.00 | 19,439,000.00 | -3,098,000.00 | -18,395,000.00 | -292,537,000.00 | -267,172,000.00 | -4,967,000.00 | -31,509,000.00 | 46,778,000.00 | 36,367,000.00 | 62,830,000.00 | 81,504,000.00 | |||||||
| EBITDA ratio | (0.07%) | (0.06%) | (-0.01%) | (-0.12%) | (-2.20%) | (-0.46%) | (-0.28%) | (-0.17%) | (0.51%) | (0.41%) | (0.25%) | (0.29%) | |||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 22,728,000.00 | 11,472,000.00 | -16,435,000.00 | -26,107,000.00 | -298,202,000.00 | -272,116,000.00 | -7,074,000.00 | -32,448,000.00 | 46,210,000.00 | 31,948,000.00 | 43,366,000.00 | 58,073,000.00 | |||||||
| Income Before Tax Ratio | (0.06%) | (0.03%) | (-0.05%) | (-0.12%) | (-4.90%) | (-4.70%) | (-0.10%) | (-0.44%) | (0.48%) | (0.28%) | (0.18%) | (0.20%) | |||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 8,119,999.00 | 4,419,000.00 | 1,956,000.00 | 3,195,000.00 | -1,186,000.00 | -870,000.00 | 3,057,000.00 | 1,567,000.00 | 5,785,000.00 | 3,971,000.00 | 8,776,000.00 | 10,962,000.00 | |||||||
| Net Income | |||||||||||||||||||
| Net Income | 14,608,000.00
+0% |
7,053,000.00
-52% |
-18,391,000.00
-361% |
-29,302,000.00
+59% |
-294,298,000.00
+904% |
-269,171,000.00
-9% |
-9,427,000.00
-96% |
-31,600,000.00
+235% |
40,566,000.00
-228% |
27,180,000.00
-33% |
33,389,000.00
+23% |
45,598,000.00
+37% |
|||||||
| Net Income Ratio | (0.04%) | (0.02%) | (-0.05%) | (-0.14%) | (-4.84%) | (-4.65%) | (-0.13%) | (-0.43%) | (0.42%) | (0.24%) | (0.14%) | (0.16%) | |||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.00 | 0.04 | -0.10 | -0.13 | -1.13 | -0.96 | -0.03 | -0.11 | 0.68 | 0.07 | 0.08 | 0.11 | |||||||
| Diluted EPS | 0.00 | 0.04 | -0.10 | -0.13 | -1.13 | -0.96 | -0.03 | -0.11 | 0.68 | 0.07 | 0.08 | 0.11 | |||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 0.00 | 165,000,000.00 | 191,068,493.00 | 219,999,978.00 | 260,563,160.00 | 281,599,971.00 | 281,599,971.00 | 281,599,971.00 | 59,405,828.00 | 393,475,872.00 | 394,301,665.00 | 422,203,703.00 | |||||||
| Diluted Share Outstanding | 0.00 | 165,000,000.00 | 191,068,493.00 | 220,000,000.00 | 260,563,160.00 | 281,600,000.00 | 281,600,000.00 | 281,599,971.00 | 59,813,033.00 | 393,475,872.00 | 398,159,351.00 | 422,078,000.00 | |||||||