0094.HK
Price
Trailing performance
Price return only. Dividends are not reinvested, so total return on a dividend payer will be higher than shown.
3 more panels on 0094.HK open with an account.
Options chains and analytics, valuation ratios, insider filings, analyst targets and ownership. No card, no trial, nothing to cancel.
Fundamentals
Valuation & profitability ratios
Fourteen ratios including P/E, PEG, EV/EBITDA, margins and return on equity.
Financial statements
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Total revenue | $42.36M | $39.22M | $90.98M | $164.31M | +8.0% |
| Operating revenue | $42.36M | $39.22M | $90.98M | $164.31M | +8.0% |
| Cost of revenue | $36.97M | $34.74M | $181.43M | $213.22M | +6.4% |
| Gross profit | $5.39M | $4.48M | -$90.44M | -$48.91M | +20.3% |
| Selling, general & admin | $52.79M | $37.28M | $60.44M | $74.63M | +41.6% |
| Total operating expense | $52.79M | $37.28M | $60.44M | $74.39M | +41.6% |
| Operating income | -$47.41M | -$32.80M | -$150.88M | -$123.30M | -44.5% |
| Net interest income | -$20.96M | -$15.27M | -$22.40M | -$16.77M | -37.2% |
| Pre-tax income | -$34.42M | -$110.94M | -$184.06M | -$116.81M | +69.0% |
| Tax provision | -$39.28M | -$11.49M | -$44.38M | -$19.06M | -241.8% |
| Net income | -$100.35M | -$139.24M | -$93.08M | -$68.15M | +27.9% |
| Net income to common | -$100.35M | -$139.24M | -$93.08M | -$68.15M | +27.9% |
| Basic EPS | -0.04 | -0.07 | -0.05 | -0.03 | +36.6% |
| Diluted EPS | -0.04 | -0.07 | -0.05 | -0.03 | +36.6% |
| EBIT | -$12.83M | -$94.46M | -$160.25M | -$99.70M | +86.4% |
| EBITDA | -$2.26M | -$74.84M | -$111.35M | $1.22M | +97.0% |
| Basic shares | 2.35B | 2.05B | 2.05B | 2.05B | +14.5% |
| Diluted shares | 2.35B | 2.05B | 2.05B | 2.05B | +14.5% |
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Cash & equivalents | $39.85M | $19.51M | $47.71M | $71.68M | +104.3% |
| Cash & short-term investments | $39.85M | $19.51M | $47.71M | $71.68M | +104.3% |
| Accounts receivable | $5.27M | $4.72M | $17.92M | $34.69M | +11.7% |
| Inventory | $0 | $4.29M | $7.88M | $13.29M | -100.0% |
| Total current assets | $622.77M | $44.93M | $93.14M | $139.17M | +1,286.2% |
| Property, plant & equipment | $15.75M | $261.46M | $316.59M | $332.89M | -94.0% |
| Goodwill & intangibles | $5.65M | $5.65M | $27.39M | $110.06M | 0.0% |
| Total assets | $685.86M | $609.51M | $799.30M | $968.02M | +12.5% |
| Total current liabilities | $229.95M | $37.49M | $51.89M | $86.58M | +513.3% |
| Current debt | $189.67M | $0 | $10.95M | $32.20M | — |
| Long-term debt | $253.79M | $424.35M | $383.16M | $350.39M | -40.2% |
| Total debt | $456.19M | $438.22M | $408.17M | $400.51M | +4.1% |
| Total liabilities | $500.50M | $519.30M | $512.25M | $547.21M | -3.6% |
| Retained earnings | -$1.74B | -$1.64B | -$1.50B | -$1.40B | -6.6% |
| Shareholder equity | $588.16M | $601.22M | $764.05M | $851.21M | -2.2% |
| Working capital | $392.82M | $7.43M | $41.26M | $52.60M | +5,184.9% |
| Net tangible assets | $582.51M | $595.57M | $736.66M | $741.14M | -2.2% |
| Shares issued | 2.78B | 1.85B | 1.85B | 1.85B | +50.0% |
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Net income | -$123.17M | -$192.32M | -$184.06M | -$116.81M | +36.0% |
| Depreciation & amortisation | $10.57M | $19.62M | $48.91M | $100.92M | -46.1% |
| Change in working capital | $471.00K | $16.33M | $25.92M | -$7.33M | -97.1% |
| Operating cash flow | -$25.64M | -$22.13M | $2.48M | -$21.22M | -15.9% |
| Capital expenditure | -$760.00K | -$1.19M | -$1.15M | -$9.30M | +36.0% |
| Investing cash flow | -$3.16M | -$9.31M | -$11.53M | $9.70M | +66.1% |
| Financing cash flow | $48.19M | $7.26M | -$14.69M | -$6.16M | +563.9% |
| Free cash flow | -$26.41M | -$23.31M | $1.33M | -$30.52M | -13.3% |
| End cash position | $39.85M | $19.51M | $47.71M | $71.68M | +104.3% |
Newly listed companies often have nothing on file until their first annual report.
| Line item | 2025-12-31 | 2025-06-30 | 2024-12-31 | YoY |
|---|---|---|---|---|
| Cash & equivalents | $39.85M | $22.16M | $19.51M | +79.8% |
| Cash & short-term investments | $39.85M | $22.16M | $19.51M | +79.8% |
| Accounts receivable | $5.27M | $9.47M | $4.72M | -44.3% |
| Inventory | $0 | $1.59M | $4.29M | -100.0% |
| Total current assets | $622.77M | $41.01M | $44.93M | +1,418.4% |
| Goodwill & intangibles | $5.65M | $5.65M | $5.65M | 0.0% |
| Total assets | $685.86M | $630.95M | $609.51M | +8.7% |
| Total current liabilities | $229.95M | $44.45M | $37.49M | +417.3% |
| Current debt | $189.67M | $23.77M | $0 | +697.8% |
| Long-term debt | $253.79M | $425.45M | $424.35M | -40.3% |
| Total debt | $456.19M | $463.61M | $438.22M | -1.6% |
| Total liabilities | $500.50M | $531.43M | $519.30M | -5.8% |
| Retained earnings | -$1.74B | -$1.76B | -$1.64B | +0.8% |
| Shareholder equity | $588.16M | $502.37M | $601.22M | +17.1% |
| Working capital | $392.82M | -$3.44M | $7.43M | +11,522.6% |
| Net tangible assets | $582.51M | $496.72M | $595.57M | +17.3% |
| Shares issued | 2.78B | 2.05B | 2.05B | +35.6% |
Newly listed companies often have nothing on file until their first annual report.
Analyst targets & ownership
Price targets, consensus spread, insider and institutional ownership.
Moving averages & technicals
Options chain
Calls
| Strike | Last | Bid | Ask | Vol | OI | IV |
|---|---|---|---|---|---|---|
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
Puts
| Strike | Last | Bid | Ask | Vol | OI | IV |
|---|---|---|---|---|---|---|
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
Every listed expiry, both sides of the book, with volume, open interest and implied volatility.
Risk profile
Headlines
PRIVATE STRATEGY · BY QUALIFICATION
The same data. A different seat.
The research you are reading is the input layer for a discretionary options program we run for a small number of qualified investors. Minimum $1,000,000.