BUUU Group Ltd BUUU
Last close
—
Market cap
—
52-week range
— - —
No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.
Valuation FY2025 figures against the last close
P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS0.05
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenue | $6.3M | $5.8M | $3.5M | — |
| Cost of revenue | $4.4M | $4.3M | $2.8M | — |
| Gross profit | $2.0M | $1.5M | $708.3K | — |
| SG&A | $935.0K | $471.6K | $342.7K | — |
| Operating income | $1.0M | $1.0M | $365.6K | — |
| Pre-tax income | $1.0M | $1.0M | $361.8K | — |
| Income tax | $212.8K | $128.8K | $31.3K | — |
| Net income | $793.4K | $834.2K | $283.7K | — |
| EPS, basic | 0.05 | 0.06 | 0.02 | — |
| EPS, diluted | 0.05 | 0.06 | 0.02 | — |
| Shares, diluted (wtd. avg.) | 15.0M | 15.0M | 15.0M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Cash and equivalents | $101.5K | $448.9K | $515.9K | $83.5K |
| Receivables | $1.3M | $882.9K | — | — |
| Total current assets | $2.4M | $2.3M | — | — |
| Property, plant and equipment | $69.7K | $107.3K | — | — |
| Total assets | $2.5M | $2.6M | — | — |
| Short-term debt | $432.1K | $534.2K | — | — |
| Total current liabilities | $1.5M | $1.2M | — | — |
| Total liabilities | $1.5M | $1.2M | — | — |
| Retained earnings | $1.0M | $1.3M | — | — |
| Total equity | $1.0M | $1.3M | $485.4K | $154.6K |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Operating cash flow | $336.1K | $87.3K | $143.1K | — |
| Depreciation and amortisation | $43.1K | $46.2K | $51.3K | — |
| Capital expenditure | $5.7K | $25.4K | $8.4K | — |
| Investing cash flow | -$5.7K | -$27.0K | -$70.2K | — |
| Financing cash flow | -$677.1K | -$129.1K | $359.3K | — |
| Dividends paid | $508.1K | — | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001213900-25-104702.
Plot the figures US dollars
Income statement
Revenue
Cost of revenue
Gross profit
R&D
SG&A
Total operating expenses
Operating income
Interest expense
Pre-tax income
Income tax
Net income
EPS, basic
EPS, diluted
Shares, diluted (wtd. avg.)
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|
| Revenue | — | $3.5M | $5.8M | $6.3M |
| Gross profit | — | $708.3K | $1.5M | $2.0M |
| Net income | — | $283.7K | $834.2K | $793.4K |
Others in SIC 7900
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| LYV | Live Nation Entertainment, Inc. | $40.87B | — | 8.8% |
| TKO | TKO Group Holdings, Inc. | $12.95B | 76.6x | -3.1% |
| LLYVK | Liberty Live Holdings, Inc. | $9.20B | — | 12.2% |
| SPHR | Sphere Entertainment Co. | $3.94B | 147.2x | 19.0% |
| BATRK | Atlanta Braves Holdings, Inc. | $3.18B | — | 10.5% |
| ACEL | Accel Entertainment, Inc. | $893.1M | 18.3x | 8.1% |
| FUN | Six Flags Entertainment Corporation/NEW | $692.7M | — | 14.4% |
| RSVR | Reservoir Media, Inc. | $631.0M | 73.6x | 10.7% |