B 
Bradaverse Education (Int'l) Investments Group 1082.HK · HKD
Consumer Discretionary · HKEX · 🇭🇰 Hong Kong
0.96
-5.45%
Close of 9 Nov 2026, in HKD
Search any instrument
Reference data, closing prices and charts across 45,000 companies, plus crypto, commodities and currencies.
At a glance
Figures in HKD, from our data supplier.
Revenue
HK$39.7m
FY2017FY2026
Net income
−HK$23.3m
FY2017FY2026
Free cash flow
—
FY2017FY2026
Shareholders' equity
HK$30.9m
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | HK$39.7m | HK$68.0m | HK$122.3m | HK$117.6m | HK$90.0m | HK$43.3m | HK$67.2m | HK$112.9m | HK$169.5m | HK$161.3m |
| Operating income | −HK$23.8m | −HK$43.2m | −HK$8.7m | −HK$13.0m | −HK$35.2m | −HK$17.9m | −HK$77.7m | −HK$53.9m | −HK$1.9m | −HK$43.7m |
| Net income | −HK$23.3m | −HK$51.6m | −HK$27.6m | −HK$28.5m | −HK$32.9m | HK$3.6m | −HK$107.2m | −HK$77.4m | −HK$8.2m | −HK$333.3m |
| Diluted earnings per share | -0.04 | -0.08 | -0.05 | -0.05 | -0.06 | 0.01 | -0.19 | -0.14 | -0.02 | -0.64 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | HK$64.5m | HK$94.0m | HK$147.5m | HK$169.5m | HK$165.3m | HK$194.0m | HK$150.5m | HK$254.0m | HK$316.1m | HK$586.8m |
| Cash and short-term investments | HK$32.8m | HK$32.6m | HK$49.4m | HK$79.4m | HK$73.8m | HK$72.6m | HK$54.0m | HK$72.8m | HK$117.4m | HK$168.5m |
| Total liabilities | HK$44.7m | HK$44.7m | HK$38.0m | HK$57.3m | HK$18.8m | HK$26.0m | HK$42.5m | HK$35.8m | HK$27.8m | HK$222.0m |
| Debt | HK$26.1m | HK$27.1m | HK$24.1m | HK$29.7m | HK$6.5m | HK$7.6m | HK$15.1m | HK$3.0m | HK$5.9m | HK$164.9m |
| Shareholders' equity | HK$30.9m | HK$56.1m | HK$104.6m | HK$111.6m | HK$145.8m | HK$167.6m | HK$107.9m | HK$218.1m | HK$288.8m | HK$314.3m |
| Shares outstanding | 609m | 608m | 608m | 602m | 596m | 579m | 573m | 548m | 548m | 519m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | — | −HK$5.7m | −HK$13.8m | −HK$10.5m | HK$16.2m | −HK$34.7m | −HK$19.8m | −HK$54.9m | −HK$3.8m | HK$576,000 |
| Capital spending | — | −HK$70,000 | −HK$359,000 | −HK$3.3m | −HK$2.4m | −HK$579,000 | −HK$177,000 | −HK$2.3m | −HK$5.0m | −HK$12.8m |
| Free cash flow | — | −HK$5.8m | −HK$14.1m | −HK$13.9m | HK$13.8m | −HK$35.2m | −HK$20.0m | −HK$57.2m | −HK$8.8m | −HK$12.2m |
Latest quarters
By quarter end
| Jun 2026 | Dec 2025 | Jun 2025 | Dec 2024 | Jun 2024 | Dec 2023 | Jun 2023 | Dec 2022 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | HK$17.7m | HK$23.3m | HK$17.8m | HK$51.7m | HK$58.9m | HK$67.4m | HK$69.3m | HK$48.3m |
| Operating income | −HK$20.8m | HK$3.8m | −HK$32.1m | HK$2.9m | HK$5.6m | −HK$6.5m | −HK$10.7m | −HK$2.3m |
| Net income | −HK$19.7m | −HK$3.5m | −HK$40.1m | −HK$11.6m | −HK$11.1m | −HK$16.5m | −HK$22.1m | −HK$6.5m |
| Diluted earnings per share | -0.03 | -0.01 | -0.07 | -0.02 | -0.02 | -0.03 | -0.04 | -0.01 |
| Cash from operations | — | HK$2.0m | −HK$3.0m | −HK$1.0m | −HK$19.0m | HK$5.0m | HK$9.0m | — |
| Capital spending | — | — | −HK$3.0m | — | — | — | −HK$3.0m | — |
| Free cash flow | — | — | −HK$6.0m | — | — | — | HK$6.0m | — |
| Total assets | HK$64.5m | HK$90.8m | HK$94.0m | HK$137.4m | HK$147.5m | HK$162.8m | HK$169.5m | HK$188.9m |
| Cash and short-term investments | HK$32.8m | HK$31.1m | HK$32.6m | HK$38.2m | HK$49.4m | HK$64.4m | HK$79.4m | HK$92.4m |
| Debt | HK$24.0m | HK$25.3m | HK$27.1m | HK$25.9m | HK$24.1m | HK$22.4m | HK$29.7m | HK$29.3m |
| Shareholders' equity | HK$30.9m | HK$52.5m | HK$56.1m | HK$93.1m | HK$104.6m | HK$105.4m | HK$111.6m | HK$139.3m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -30.4% | -1.7% | -15.0% |
| Operating income | 22.3% | 6.0% | -4.5% |
| Net income | -6.6% | — | -16.7% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | -62.2% | -25.5% | -29.5% | -29.9% |
| Net margin | -69.6% | -37.7% | -33.3% | -69.6% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -26.2 | -17.8 | -39.3 | -32.5 | -32.3 | 263.9 | -7.0 | -5.7 | -33.9 | -1.0 |
| Price to sales | 15.3 | 13.5 | 8.8 | 7.9 | 11.8 | 22.1 | 11.2 | 3.9 | 1.6 | 2.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 2 Mar 2012.
| FY2012 | |
|---|---|
| Paid in the year | 0.625 |
- 5-to-1 reverse split · 11 Mar 2016
- 5-to-1 reverse split · 27 May 2015
Sources and methodology
- Data on this tab
- Our data supplier
- Chart on the Overview
- TradingView
Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.