Also trades as: 1310.HK (HKSE) · $vol 1M

$0.91

+0.00 (+0.00%)

OTC · Communication Services · Telecommunications Services · Tech Score Neutral · Power 45 · $1.4B mcap · 342M float · 0.0000% daily turnover

Revenue

$11.1B +4.5% ▲

5Y CAGR: +3.3%

Gross Profit

$4.0B +61.2% ▲

5Y CAGR: +8.3%

Operating Income

$952M +5.6% ▲

5Y CAGR: +8.3%

Net Income

$207M +1912.9% ▲

5Y CAGR: +16.3%

EPS (Diluted)

$0.14 +1900.0% ▲

5Y CAGR: +16.3%

EBITDA

$2.1B -2.7% ▼

5Y CAGR: -4.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$11.5B	$11.6B	$11.7B	$10.7B	$11.1B
YoY Growth	+21.3%	+1.4%	+0.6%	-8.9%	+4.5%
Cost of Revenue	$8.7B	$8.8B	$9.1B	$8.1B	$7.1B
Gross Profit	$2.8B	$2.8B	$2.6B	$2.5B	$4.0B
Gross Margin	24.4%	24.4%	22.3%	23.6%	36.3%
R&D Expenses	$37M	$32M	$32M	$28M	$0
SG&A Expenses	$447M	$447M	$131M	$97M	$116M
Operating Expenses	$1.9B	$1.9B	$1.9B	$1.6B	$3.1B
Operating Income	$4.0B	$3.9B	$4.0B	$901M	$952M
Operating Margin	34.7%	33.9%	33.8%	8.5%	8.6%
Interest Expense	$364M	$369M	$770M	$895M	$669M
Income Before Tax	$325M	$712M	-$1.2B	$29M	$216M
Tax Expense	$118M	$159M	$36M	$19M	$9M
Net Income	$207M	$553M	-$1.3B	$10M	$207M
Net Margin	1.8%	4.8%	-10.8%	0.1%	1.9%
EPS (Diluted)	$0.14	$0.37	$-0.97	$0.01	$0.14
EBITDA	$2.6B	$2.8B	$1.2B	$2.1B	$2.1B
Shares Outstanding	1.48B	1.48B	1.31B	1.48B	1.48B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$4.8B	$6.7B	$5.0B	$2.9B	$2.4B	$5.7B	$5.4B	$6.0B
Cost of Revenue	$2.7B	$5.4B	$3.7B	$1.9B	$1.5B	$1.9B	$4.1B	$4.5B
Gross Profit	$2.1B	$1.3B	$1.3B	$984M	$957M	$1.3B	$1.3B	$1.5B
Gross Margin	43.7%	19.9%	25.6%	33.9%	39.5%	22.4%	24.1%	24.8%
R&D Expenses	$16M	$16M	$16M	$0	$14M	$0	$0	$0
SG&A Expenses	$200M	$911M	$907M	$6M	$4M	$810M	-$694M	$920M
Operating Expenses	$1.6B	$928M	$923M	$6M	$18M	$8M	$3.1B	$920M
Operating Income	$472M	$407M	$352M	$978M	$939M	$473M	$479M	$576M
Operating Margin	9.8%	6.1%	7.1%	33.7%	38.8%	8.3%	8.9%	9.6%
Interest Expense	$205M	$295M	$475M	$197M	$228M	$395M	$273M	$403M
Income Before Tax	$328M	$73M	-$1.2B	$4M	$11M	$113M	$103M	$180M
Tax Expense	$79M	-$12M	$48M	$3M	$6M	$6M	$3M	$72M
Net Income	$249M	$23M	-$1.3B	$767K	$4M	$108M	$99M	$108M
Net Margin	5.2%	0.3%	-25.9%	0.0%	0.2%	1.9%	1.8%	1.8%
EPS (Diluted)	$0.17	$0.02	$-0.98	$0.00	$0.00	$0.07	$0.07	$0.07
EBITDA	$1.2B	$1.2B	$42M	$467M	$507M	$1.2B	$840M	$1.1B
Shares Outstanding	1.48B	1.48B	1.31B	1.48B	1.48B	1.48B	1.48B	1.48B

HKBNF OTC