B

Birmingham Sports Holdings Ltd
HKEX:2309

Watchlist Manager
Birmingham Sports Holdings Ltd
HKEX:2309
Watchlist
Price: 2.47 HKD -4.26% Market Closed
Market Cap: 2B HKD
Have any thoughts about
Birmingham Sports Holdings Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

275.2m
+9%
Revenue
Growth Rates:
1 Year
+27%
3 Years
+67%
5 Years
+31%
7 Years
+59%
10 Years
+9%
-379.9m
-87%
Operating Income
Growth Rates:
1 Year
-344%
3 Years
+0%
5 Years
+2%
7 Years
-118%
10 Years
-93%
-182.8m
-435%
Net Income
Growth Rates:
1 Year
-612%
3 Years
-146%
5 Years
+49%
7 Years
-3%
10 Years
-16%

Earnings Waterfall
Birmingham Sports Holdings Ltd

Revenue
275.2m HKD
Cost of Revenue
-570.6m HKD
Gross Profit
-295.3m HKD
Operating Expenses
-84.6m HKD
Operating Income
-379.9m HKD
Other Expenses
197.1m HKD
Net Income
-182.8m HKD

Income Statement
Birmingham Sports Holdings Ltd

Rotate your device to view
Income Statement
Currency: HKD
Mar-2005 Sep-2005 Mar-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024
Revenue
Revenue
102
N/A
57
-44%
48
-15%
42
-14%
43
+3%
34
-20%
21
-40%
9
-59%
11
+25%
10
-2%
375
+3 510%
781
+108%
679
-13%
490
-28%
376
-23%
295
-22%
269
-9%
253
-6%
264
+4%
254
-4%
205
-19%
169
-17%
169
0%
173
+3%
191
+10%
208
+9%
212
+2%
210
-1%
228
+8%
232
+2%
171
-26%
165
-3%
203
+23%
221
+9%
219
-1%
217
-1%
252
+16%
275
+9%
Gross Profit
Cost of Revenue
(74)
(48)
(38)
(36)
(37)
(29)
(18)
(6)
(7)
0
(327)
(711)
(627)
(448)
(405)
(391)
(378)
(362)
(316)
(273)
(267)
(280)
(292)
(321)
(436)
(532)
(487)
(470)
(492)
(450)
(401)
(427)
(474)
(466)
(424)
(418)
(481)
(571)
Gross Profit
28
N/A
9
-69%
10
+17%
6
-40%
6
N/A
6
-8%
3
-47%
3
-10%
4
+56%
0
N/A
48
N/A
70
+45%
52
-26%
42
-19%
(29)
N/A
(97)
-230%
(110)
-13%
(109)
+1%
(52)
+52%
(20)
+63%
(62)
-216%
(110)
-78%
(123)
-12%
(148)
-20%
(245)
-66%
(324)
-32%
(275)
+15%
(260)
+5%
(264)
-2%
(218)
+17%
(230)
-5%
(262)
-14%
(271)
-3%
(245)
+10%
(206)
+16%
(201)
+2%
(229)
-14%
(295)
-29%
Operating Income
Operating Expenses
(14)
(14)
(32)
(28)
(16)
(38)
(42)
(23)
(22)
(31)
(108)
(257)
(210)
(118)
(94)
(77)
(86)
(88)
(76)
(39)
(27)
(21)
(13)
(27)
(70)
(114)
(128)
(127)
(132)
(130)
(122)
(119)
24
113
122
116
26
(85)
Selling, General & Administrative
(15)
(15)
(33)
(29)
(19)
(42)
(42)
(23)
(22)
(24)
(38)
(96)
(86)
(52)
(36)
(60)
(80)
(99)
(105)
(71)
(53)
(33)
(30)
(30)
(33)
(42)
(51)
(59)
(60)
(54)
(53)
(50)
(39)
(35)
(35)
(39)
(42)
(53)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
(76)
(166)
(126)
(69)
(45)
(25)
(15)
(5)
(5)
(5)
(6)
(9)
(14)
(29)
(54)
(80)
(85)
(77)
(81)
(84)
(78)
(77)
(76)
(65)
(47)
(33)
(37)
(43)
Other Operating Expenses
0
1
0
0
4
4
0
0
0
(7)
5
4
2
3
(13)
7
10
15
33
38
32
20
31
33
17
9
8
8
8
8
9
8
139
213
205
187
104
12
Operating Income
14
N/A
(5)
N/A
(22)
-302%
(22)
-2%
(9)
+57%
(32)
-245%
(39)
-20%
(20)
+48%
(18)
+10%
(21)
-15%
(59)
-184%
(187)
-216%
(158)
+16%
(75)
+52%
(123)
-63%
(174)
-42%
(195)
-12%
(197)
-1%
(129)
+35%
(58)
+55%
(88)
-52%
(132)
-49%
(136)
-3%
(174)
-29%
(315)
-80%
(438)
-39%
(403)
+8%
(387)
+4%
(396)
-2%
(349)
+12%
(352)
-1%
(381)
-8%
(247)
+35%
(132)
+47%
(83)
+37%
(86)
-3%
(203)
-138%
(380)
-87%
Pre-Tax Income
Interest Income Expense
(0)
(0)
(0)
(0)
(0)
0
0
1
0
(12)
(6)
(4)
(6)
(21)
(13)
(25)
(25)
(18)
(10)
(0)
1
(6)
(9)
(6)
(10)
(6)
(24)
2
0
(39)
(43)
(43)
(34)
(32)
(54)
(26)
(22)
(29)
Non-Reccuring Items
0
(29)
(39)
(10)
(1)
(1)
(113)
(125)
(74)
(45)
0
(593)
(414)
240
64
74
107
76
58
51
34
78
77
(24)
(12)
17
8
27
140
119
268
316
100
62
18
30
144
93
Gain/Loss on Disposition of Assets
(3)
0
1
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(0)
(3)
(0)
(0)
0
(0)
(0)
(0)
(0)
(0)
0
0
(2)
0
(1)
(0)
0
0
(0)
0
(0)
0
(0)
(3)
0
(11)
0
(6)
0
(4)
(3)
(4)
(46)
(6)
(4)
(3)
(4)
(5)
Pre-Tax Income
11
N/A
(37)
N/A
(60)
-62%
(31)
+48%
(11)
+64%
(34)
-206%
(152)
-346%
(145)
+5%
(92)
+37%
(77)
+17%
(66)
+14%
(785)
-1 098%
(578)
+26%
144
N/A
(72)
N/A
(126)
-75%
(114)
+9%
(140)
-23%
(80)
+43%
(8)
+90%
(54)
-585%
(60)
-11%
(68)
-12%
(207)
-207%
(336)
-62%
(438)
-30%
(419)
+4%
(363)
+13%
(256)
+29%
(272)
-6%
(130)
+52%
(112)
+14%
(228)
-103%
(108)
+53%
(124)
-15%
(85)
+31%
(85)
0%
(320)
-276%
Net Income
Tax Provision
(1)
(1)
(20)
(20)
0
0
(0)
(0)
0
0
0
154
154
0
0
5
5
(21)
(21)
3
5
0
(1)
25
25
0
0
(2)
(1)
5
5
1
0
0
0
(1)
(1)
1
Income from Continuing Operations
10
(38)
(80)
(51)
(11)
(34)
(152)
(145)
(92)
(76)
(66)
(631)
(424)
144
(72)
(121)
(109)
(161)
(102)
(4)
(49)
(60)
(69)
(183)
(312)
(438)
(419)
(365)
(257)
(266)
(125)
(112)
(228)
(108)
(124)
(86)
(86)
(319)
Income to Minority Interest
(8)
(5)
0
(0)
0
0
0
0
0
0
2
19
11
(7)
1
2
1
3
1
0
3
1
2
5
9
13
11
4
1
6
1
38
71
67
65
60
52
136
Net Income (Common)
2
N/A
(43)
N/A
(80)
-87%
(51)
+35%
(11)
+78%
(34)
-206%
(152)
-347%
(145)
+5%
(92)
+37%
(76)
+17%
(63)
+17%
(612)
-865%
(413)
+33%
137
N/A
(71)
N/A
(119)
-67%
(108)
+9%
(158)
-46%
(100)
+36%
(4)
+96%
(46)
-1 013%
(59)
-27%
(67)
-15%
(178)
-164%
(303)
-70%
(425)
-40%
(407)
+4%
(361)
+11%
(257)
+29%
(260)
-1%
(124)
+53%
(74)
+40%
(156)
-111%
(41)
+74%
(59)
-44%
(26)
+56%
(34)
-33%
(183)
-435%
EPS (Diluted)
0.06
N/A
-1.34
N/A
-2.5
-87%
-1.61
+36%
-0.32
+80%
-0.93
-191%
-2.08
-124%
-2.32
-12%
-1.24
+47%
-0.81
+35%
-0.25
+69%
-2.14
-756%
-1.59
+26%
0.36
N/A
-0.23
N/A
-0.38
-65%
-0.35
+8%
-0.37
-6%
-0.17
+54%
-0.01
+94%
-0.06
-500%
-0.07
-17%
-0.03
+57%
-0.04
-33%
-0.04
N/A
-0.05
-25%
-0.04
+20%
-0.03
+25%
-0.02
+33%
-0.37
-1 750%
-0.01
+97%
-2.5
-24 900%
-0.2
+92%
-1.31
-555%
-0.07
+95%
-0.03
+57%
-0.04
-33%
-0.23
-475%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.