Also trades as: 0683.HK (HKSE) · $vol 4M · KRYPF (OTC) · $vol 0M

$11.22

+0.00 (+0.00%)

OTC · Real Estate · Real Estate - Development · Tech Score Buy · Power 69 · $3.3B mcap · 114M float · 0.0000% daily turnover · Short 86% of daily vol

Revenue

$20.3B +3.9% ▲

5Y CAGR: +6.9%

Gross Profit

$5.9B -7.3% ▼

5Y CAGR: -6.7%

Operating Income

$4.4B +165.8% ▲

5Y CAGR: -10.2%

Net Income

$936M +15.9% ▲

5Y CAGR: -29.6%

EPS (Diluted)

$3.25 +16.1% ▲

5Y CAGR: -29.4%

EBITDA

$4.1B -11.9% ▼

5Y CAGR: -11.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$15.3B	$14.6B	$13.1B	$19.5B	$20.3B
YoY Growth	+5.5%	-4.8%	-10.3%	+49.0%	+3.9%
Cost of Revenue	$6.6B	$7.6B	$6.4B	$13.1B	$14.3B
Gross Profit	$8.7B	$7.0B	$6.7B	$6.4B	$5.9B
Gross Margin	57.0%	47.9%	51.3%	32.8%	29.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$2.0B	$1.7B	$1.8B	$2.0B	$0
Operating Expenses	-$2.1B	$3.2B	$1.2B	$4.7B	$1.5B
Operating Income	$10.8B	$3.8B	$5.5B	$1.7B	$4.4B
Operating Margin	70.6%	26.2%	42.0%	8.5%	21.9%
Interest Expense	$563M	$301M	$824M	$661M	$713M
Income Before Tax	$14.2B	$5.2B	$6.9B	$2.6B	$2.9B
Tax Expense	$2.9B	$1.7B	$2.7B	$1.1B	$1.6B
Net Income	$10.4B	$2.8B	$3.2B	$808M	$936M
Net Margin	67.6%	18.9%	24.8%	4.1%	4.6%
EPS (Diluted)	$35.55	$9.50	$11.15	$2.80	$3.25
EBITDA	$7.4B	$6.0B	$8.1B	$4.6B	$4.1B
Shares Outstanding	291M	291M	290M	290M	289M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$9.7B	$5.9B	$7.4B	$5.0B	$14.5B	$8.1B	$11.9B	$5.9B
Cost of Revenue	$5.5B	$2.7B	$3.7B	$2.6B	$10.5B	$5.4B	$8.7B	$3.4B
Gross Profit	$4.2B	$3.1B	$3.7B	$2.5B	$3.9B	$2.6B	$3.2B	$2.5B
Gross Margin	43.2%	53.7%	50.4%	49.0%	27.1%	32.9%	26.6%	41.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$876M	$904M	$879M	$871M	$1.1B	$916M	$0	$0
Operating Expenses	$3.4B	$702M	$518M	$1.3B	$3.4B	$1.5B	$793M	$603M
Operating Income	$3.3B	$2.2B	$3.3B	$1.2B	$476M	$1.2B	$2.4B	$1.9B
Operating Margin	34.2%	38.2%	44.3%	23.6%	3.3%	14.3%	19.9%	31.5%
Interest Expense	$1.0B	$1.2B	-$339M	$0	$183M	$331M	$382M	$404M
Income Before Tax	$1.5B	$2.1B	$4.8B	$1.6B	$476M	$1.4B	$1.6B	$1.6B
Tax Expense	$1.2B	$871M	$1.8B	$451M	$619M	$609M	$1.0B	$689M
Net Income	$8M	$1.7B	$1.5B	$788M	$20M	$612M	$325M	$737M
Net Margin	0.1%	29.7%	20.4%	15.6%	0.1%	7.6%	2.7%	12.5%
EPS (Diluted)	$0.03	$6.00	$5.20	$2.70	$0.07	$2.10	$1.10	$2.50
EBITDA	$3.5B	$2.5B	$3.0B	$2.3B	$2.9B	$2.2B	$2.2B	$2.3B
Shares Outstanding	290M	290M	290M	290M	290M	290M	289M	289M

KRYPY OTC