Also trades as: SMTLF (OTC) · $vol 0M
0451.HK HKSE
Dynasty Digital Holdings Limited
1W: -10.9%
1M: -15.1%
3M: -38.4%
YTD: -71.0%
1Y: +1.1%
3Y: -19.6%
5Y: -92.1%
HK$0.44 ($0.06)
-0.01 (-2.22%)
Weekly Expected Move ±6.0%
HK$0
HK$0
HK$0
HK$0
HK$1
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
Income Trends
Revenue
$1.1B
+33.2% ▲
5Y CAGR: -28.8%
Gross Profit
$127M
-66.5% ▼
5Y CAGR: -49.7%
Operating Income
-$181M
-311.0% ▼
Net Income
-$424M
+63.6% ▲
EPS (Diluted)
$-0.32
+68.0% ▲
EBITDA
$59M
-70.0% ▼
5Y CAGR: -58.7%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 |
|---|---|---|---|---|---|
| Revenue | $5.0B | $2.8B | $929M | $832M | $1.1B |
| YoY Growth | -17.0% | -43.4% | -67.3% | -10.5% | +33.2% |
| Cost of Revenue | $1.8B | $1.1B | $478M | $451M | $980M |
| Gross Profit | $3.2B | $1.8B | $451M | $381M | $127M |
| Gross Margin | 64.1% | 62.5% | 48.6% | 45.8% | 11.5% |
| R&D Expenses | $0 | $0 | $0 | $0 | $29M |
| SG&A Expenses | $522M | $676M | $555M | $416M | $275M |
| Operating Expenses | $538M | $680M | $556M | $425M | $308M |
| Operating Income | $2.7B | $1.1B | -$121M | -$44M | -$181M |
| Operating Margin | 53.4% | 38.6% | -13.1% | -5.3% | -16.3% |
| Interest Expense | $2.5B | $1.6B | $572M | $444M | $51M |
| Income Before Tax | -$1.1B | -$515M | -$1.3B | -$949M | -$219M |
| Tax Expense | $156M | $47M | $19M | $15M | $4M |
| Net Income | -$1.4B | -$790M | -$1.5B | -$1.2B | -$424M |
| Net Margin | -27.2% | -27.8% | -160.7% | -140.2% | -38.3% |
| EPS (Diluted) | $-1.43 | $-0.76 | $-1.36 | $-1.00 | $-0.32 |
| EBITDA | $4.0B | $2.0B | $164M | $195M | $59M |
| Shares Outstanding | 1.05B | 1.05B | 1.05B | 1.17B | 1.32B |