Data is not available at this time.
Huanxi Media Group Limited operates as a specialized investment holding company within China's dynamic media and entertainment sector. Its core revenue model is centered on developing and investing in film and television drama series, leveraging creative capital to generate returns from production and distribution. The company also operates its proprietary online video platform, huanxi.com, which provides internet audio-visual program services, creating a dual-stream revenue approach from both content creation and digital distribution. This positions Huanxi Media within the broader communication services landscape, competing for audience attention and advertising revenue in a highly fragmented market. Its strategic focus on owned IP and platform development aims to capture value across the entertainment value chain, though it operates in a challenging regulatory and competitive environment characterized by shifting consumer preferences and intense competition from larger, integrated media conglomerates.
The company reported modest revenue of HKD 34.2 million, significantly overshadowed by a substantial net loss of HKD 260.8 million. This indicates severe profitability challenges, with operational inefficiencies and high costs relative to income generation. The negative operating cash flow of HKD 188.8 million further underscores significant cash burn from core operations, highlighting a strained business model.
Huanxi Media's earnings power is currently negative, with a diluted EPS of -HKD 0.0713, reflecting an inability to generate profit per share. The absence of capital expenditures suggests a lack of significant investment in long-term assets, which may indicate a strategic pause or constrained resources, limiting future growth potential from new projects or platform enhancements.
The balance sheet shows a cash position of HKD 145.0 million against total debt of HKD 56.7 million, providing a moderate liquidity buffer. However, the consistent operational cash outflows pose a risk to financial health, potentially necessitating further financing to sustain operations if profitability does not improve in the near term.
Current financials reflect a contraction rather than growth, with significant losses. The company maintains a conservative dividend policy, with no dividends paid, which is prudent given its negative earnings and cash flow position, preserving capital for operational needs and potential future restructuring or project development.
With a market capitalization of approximately HKD 1.21 billion, the market appears to be valuing the company based on its asset base and potential future projects rather than current earnings. The very low beta of 0.049 suggests the stock is perceived as having minimal correlation to broader market movements, possibly viewed as a speculative, company-specific story.
Huanxi's strategic advantages lie in its niche focus on content investment and its owned digital platform, huanxi.com. The outlook remains challenging, requiring a successful turnaround in project profitability and platform monetization to achieve sustainable operations and justify its current market valuation amidst intense industry competition.
Company Annual ReportHong Kong Stock Exchange Filings
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |