08163.HK
NOIZ Group Limited
HKSE · Financial Services · Investment - Banking & Investment Services · HK
HKD 0.04
+8.57%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 18.6M | 20.5M | 23.4M | 18.9M | 18.2M |
| Cost of Revenue | 232.0K | 3.1M | 40.2M | 25.0K | 35.2M |
| Gross Profit | 18.9M | 17.5M | (16.9M) | 18.9M | (17.1M) |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 24.9M | 26.2M | 990.0K | 19.1M | 34.4M |
| General & Admin Expense | — | — | — | — | 34.4M |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | 7.3M | — | 13.1M | (34.2M) |
| Total Operating Expenses | 24.9M | 33.6M | 990.0K | 32.2M | 208.0K |
| Cost and Expenses | 25.1M | 36.6M | 41.2M | 32.4M | 35.0M |
| Operating Income (EBIT) | (6.5M) | (16.1M) | (17.9M) | (13.4M) | (16.9M) |
| Non-Operating | |||||
| Interest Income | — | 2.0K | 17.0K | 189.0K | 42.0K |
| Interest Expense | — | 779.0K | 11.9M | 12.6M | 13.7M |
| Net Interest Income | (63.0K) | (777.0K) | (11.9M) | (12.4M) | (13.7M) |
| Other Non-Op Income/Expense | (6.4M) | 4.1M | (9.6M) | (12.3M) | (13.3M) |
| Non-Operating Income (excl Interest) | (464.0K) | — | (4.7M) | (12.5M) | (618.0K) |
| EBT (Pre-Tax Income) | (12.9M) | (12.0M) | (27.5M) | (25.7M) | (30.2M) |
| Income Tax Expense | 97.0K | 97.0K | (223.0K) | (59.0K) | (75.0K) |
| Bottom Line | |||||
| Net Income | (13.0M) | (12.1M) | (27.3M) | (25.7M) | (30.6M) |
| Earnings from Cont. Ops | (13.0M) | (12.1M) | (27.3M) | (25.7M) | (30.1M) |
| Earnings from Discont. Ops | — | — | — | — | 2.3M |
| Bottom Line Net Income | (13.8M) | (12.9M) | (27.3M) | (25.7M) | (30.6M) |
| Per Share | |||||
| Basic EPS | (HK$0.02) | (HK$0.02) | (HK$0.05) | (HK$0.04) | (HK$0.06) |
| Diluted EPS | (HK$0.02) | (HK$0.02) | (HK$0.05) | (HK$0.04) | (HK$0.06) |
| Revenue Per Share | HK$0.00 | HK$0.03 | HK$0.04 | HK$0.03 | HK$0.03 |
| Shares | |||||
| Basic Shares Outstanding | 12.6B | 765.7M | 604.4M | 579.4M | 525.4M |
| Diluted Shares Outstanding | 1.7B | 765.7M | 604.4M | 579.4M | 525.4M |
| Profitability Metrics | |||||
| EBITDA | (5.6M) | (5.7M) | (14.9M) | (6.7M) | (10.5M) |
| D&A | 408.0K | 3.1M | 2.9M | 6.5M | 5.7M |
| EBIT | (6.0M) | (8.8M) | (17.9M) | (13.2M) | (16.3M) |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026