Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
No of Months
12
12
12
12
12
12
Operating Income
90.00
69.00
41.00
282.00
182.00
19.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales
90.00
69.00
41.00
282.00
182.00
19.00
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
Raw Materials Consumed
0.00
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
14.00
14.00
8.00
14.00
45.00
62.00
Operating Expenses
1.00
0.00
0.00
0.00
17.00
2.00
General and Administration Expenses
39.00
128.00
27.00
8.00
83.00
51.00
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
72.00
178.00
37.00
223.00
224.00
134.00
Operating Profit (PBDIT) excl Other Income
18.00
-109.00
4.00
58.00
-42.00
-115.00
Other Income
17.00
2.00
3.00
1.00
11.00
16.00
Operating Profit (PBDIT)
47.00
-95.00
13.00
60.00
-29.00
-47.00
Interest
1.00
0.00
0.00
0.00
17.00
2.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
10.00
11.00
5.00
0.00
1.00
51.00
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
17.00
-107.00
8.00
64.00
-142.00
-321.00
Provision for Tax
0.00
0.00
3.00
12.00
12.00
-4.00
Profit After Tax
17.00
-107.00
4.00
51.00
-119.00
-263.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
0.00
0.00
0.00
0.00
0.00
0.00
Profit Available for appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Equity Dividend (%)
Earnings Per Share
0.06
-0.38
0.16
0.18
-2.29
-4.49
Profit And Loss Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2024 is 30.41% vs 67.29% in Dec 2023
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2024 is 116.89% vs -2,508.68% in Dec 2023
Interest
YoY Growth in year ended Dec 2024 is 15.63% vs 25.35% in Dec 2023
Profit After Tax
YoY Growth in year ended Dec 2024 is 116.48% vs -2,464.41% in Dec 2023
Compare Profit and Loss Results of China Regenerative Medicine International Ltd.
Figures in Million
consolidated - Profit And Loss Results
Change(HKD)
Change(%)
No of Months
12
12
Operating Income
90.00
441.00
-351.00
-79.59%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
90.00
441.00
-351.00
-79.59%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0%
Raw Materials Consumed
0.00
0.00
0.00
0%
Power & Fuel Cost
0.00
0.00
0.00
0%
Employee Cost
14.00
107.00
-93.00
-86.92%
Operating Expenses
1.00
16.00
-15.00
-93.75%
General and Administration Expenses
39.00
218.00
-179.00
-82.11%
Selling and Distribution Expenses
0.00
0.00
0.00
0%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
0.00
0.00
0.00
0%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
72.00
544.00
-472.00
-86.76%
Operating Profit (PBDIT) excl Other Income
18.00
-103.00
121.00
117.48%
Other Income
17.00
25.00
-8.00
-32.00%
Operating Profit (PBDIT)
47.00
-23.00
70.00
304.35%
Interest
1.00
16.00
-15.00
-93.75%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
10.00
53.00
-43.00
-81.13%
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
17.00
-98.00
115.00
117.35%
Provision for Tax
0.00
0.00
0.00
0%
Profit After Tax
17.00
-98.00
115.00
117.35%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
0.00
0.00
0.00
0%
Profit Available for appropriations
0.00
0.00
0.00
0%
Appropriations
0.00
0.00
0.00
0%
Equity Dividend (%)
0%
0%
0.00
Earnings Per Share
0.0584
-0.0775
0.14
175.35%
Profit And Loss - Net Sales
Net Sales 90.62 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 30.41% vs 67.29% in Dec 2023
Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 18.43 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 116.89% vs -2,508.68% in Dec 2023
Profit And Loss - Interest
Interest 1.13 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 15.63% vs 25.35% in Dec 2023
Profit And Loss - Profit After Tax
Profit After Tax 17.75 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 116.48% vs -2,464.41% in Dec 2023






