Loading...
XHKG2203
Market cap22mUSD
Dec 27, Last price  
0.22HKD
1D
-3.06%
1Q
204.11%
Jan 2017
-68.29%
IPO
-56.47%
Name

Brainhole Technology Ltd

Chart & Performance

D1W1MN
XHKG:2203 chart
P/E
P/S
0.80
EPS
Div Yield, %
0.00%
Shrs. gr., 5y
Rev. gr., 5y
-8.71%
Revenues
221m
-16.22%
45,685,000159,323,000215,273,000254,493,000305,513,000348,255,000346,673,000261,809,000321,570,000263,566,000220,807,000
Net income
-34m
L-40.78%
4,808,00016,216,00026,551,00045,781,00045,354,00034,643,000-49,924,000-58,755,000-51,552,000-57,612,000-34,116,000
CFO
32m
P
675,00011,658,00036,414,00039,696,00024,359,00038,971,00018,337,000-4,925,000-535,000-106,082,00032,185,000
Earnings
May 22, 2025

Profile

Brainhole Technology Limited, an investment holding company, engages in the assembly, packaging, and sale of discrete semiconductors with a primary focus on applications for smart consumer electronic devices. The company operates through Manufacturing; Trading; and Broadband Infrastructure and Smart Domain segments. It constructs residential fiber-optical network; and provides survey, design, construction, and inspection services and unified operator access, as well as communication solutions for fixed line, broadband, mobile terminals and WIFI coverage. The company also offers intelligent community and building solutions based on Internet of Things and cloud computing; smart home and digital home solutions comprising control system integrated with automatic control applications, computer network system, and network communication technologies; and smart city village solutions, as well as smart controls, security, and other products. In addition, its semiconductor products include diodes, transistors, rectifiers, and transient voltage suppressors. The company's products are used in consumer and industrial portable electronics, such as mobile phones, display monitors, LED televisions, portable electronic equipment, and power supplies manufactured primarily by OEM/ODM manufacturers for consumer electronic brands. Further, it is involved in the trading of semiconductors sourced from third-party suppliers; and provision of management services, as well as holds trademark. It operates in the People's Republic of China, Hong Kong, Korea, Rest of Asia, Europe, and internationally. The company was formerly known as Top Dynamic International Holdings Limited. The company was founded in 2012 and is based in Cheung Sha Wan, Hong Kong. Brainhole Technology Limited is a subsidiary of Yoho Bravo Limited.
IPO date
Oct 09, 2015
Employees
188
Domiciled in
HK
Incorporated in
KY

Valuation

Title
HKD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
220,807
-16.22%
263,566
-18.04%
321,570
22.83%
Cost of revenue
262,649
295,647
370,205
Unusual Expense (Income)
NOPBT
(41,842)
(32,081)
(48,635)
NOPBT Margin
Operating Taxes
(2,560)
(4,117)
354
Tax Rate
NOPAT
(39,282)
(27,964)
(48,989)
Net income
(34,116)
-40.78%
(57,612)
11.76%
(51,552)
-12.26%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
52,674
68,774
2,340
Long-term debt
91,613
81,474
87,407
Deferred revenue
1,695
2,524
5,086
Other long-term liabilities
Net debt
32,538
746
(51,511)
Cash flow
Cash from operating activities
32,185
(106,082)
(535)
CAPEX
(4,971)
(7,843)
(4,422)
Cash from investing activities
5,998
11,445
1,475
Cash from financing activities
(20,104)
76,533
(30,998)
FCF
20,818
10,135
(9,775)
Balance
Cash
111,749
96,733
42,644
Long term investments
52,769
98,614
Excess cash
100,709
136,324
125,180
Stockholders' equity
(33,459)
(15,297)
38,226
Invested Capital
240,699
266,808
194,111
ROIC
ROCE
EV
Common stock shares outstanding
800,000
800,000
800,000
Price
0.09
 
0.18
 
Market cap
74,400
 
140,800
 
EV
106,938
89,289
EBITDA
(32,207)
(16,489)
(25,234)
EV/EBITDA
Interest
7,803
3,096
5,694
Interest/NOPBT