1. Hong Kong Stocks

  2. •

    Commercial services

  3. •

    Miscellaneous commercial services
Bradaverse Education (Int'l) Investments Group Limited

Bradaverse Education (Int'l) Investments Group Limited

HHKEX:1082
1.00
HKD
+0.03
(+3.09%)
1.08BMarket Cap
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
10.56
3.94
2.08
0.45
0.3
0.2
0.2
0.12
0.07
0.15
0.2
0.2
- -
- -
Basic EPS, GAAP
-1.07
-1.11
0.33
-0.34
-0.64
-0.02
-0.14
-0.2
0.01
-0.06
-0.05
-0.05
- -
- -
Free Cash Flow per Basic Share
-1.74
-0.1
-0.09
-1.03
-0.02
-0.02
-0.1
-0.04
- -
-0.03
-0.02
-0.02
- -
- -
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
7.28
4.68
4.39
1.23
0.57
0.53
0.4
0.2
0.28
0.24
0.19
0.17
- -
0.15
Tangible Book Value per Share
7.23
4.65
4.38
1.23
0.57
0.48
0.35
0.19
0.24
0.21
0.15
0.14
- -
0.12
Basic Weighted Avg Shares
24
60
100
421
519
548
548
548
579
596
596
604
608
602
Sales/Revenue/Turnover
248
236
208
190
154
109
109
67
43
90
118
122
- -
- -
Operating Margin (%)
-8.49
-6.26
-11.35
-18.51
-32.19
-48.01
-52.2
-71.58
-24.18
-30.3
-9.21
-7.13
- -
- -
Depreciation Expense
9
7
5
6
8
9
10
13
8
7
7
7
- -
- -
Net Income, GAAP
-25
-67
33
-145
-333
-8
-77
-107
4
-33
-29
-28
- -
- -
Effective Tax Rate (%)
- -
- -
3.37
- -
- -
- -
- -
- -
1.7
- -
- -
- -
- -
- -
Profit Margin (%)
-10.16
-28.21
15.85
-76.26
-216.64
-7.56
-71.08
-159.41
8.35
-36.53
-24.27
-22.53
- -
- -
Working Capital
82
77
166
330
210
199
149
77
118
108
76
90
- -
59
LT Debt
- -
- -
- -
- -
- -
- -
- -
3
3
2
4
20
- -
3
Total Equity
198
212
337
609
365
288
218
108
168
146
112
109
- -
95
Return on Invested Capital (%)
- -
- -
10.3
- -
- -
- -
- -
- -
-10.28
- -
- -
- -
- -
- -
Return on Capital (%)
- -
- -
12.07
- -
- -
- -
- -
- -
3.1
- -
- -
- -
- -
- -
Return on Common Equity (%)
-14.12
-32.52
12.04
-32.26
-76.19
-2.73
-30.56
-65.78
2.63
-20.99
-22.18
-25.49
- -
- -

Capital Structure

HKD

•

in mil. unless spec.
Dec'24
Jun'24
Dec'25
ST Debt
19
4
23
LT Borrowings
- -
17
- -
LT Finance Leases
3
3
3
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
602
608
608
Market Capitalization
927
997
1,082

Working Capital

HKD

•

in mil. unless spec.
Dec'24
Jun'24
Dec'25
Total Current Assets
124
108
98
Cash, Cash Equivalents & STI
64
49
38
Accounts Receivable, Net
- -
14
27
Inventories
- -
- -
- -
Total Current Liabilities
53
18
39
Payables & Accruals
- -
- -
- -
ST Debt
19
4
23
Deferred Revenue
- -
- -
- -

Growth Rates

HKD

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
- -
- -
Free Cash Flow
- -
- -
- -
Net Income, GAAP
- -
- -
- -
Sales/Revenue/Turnover
- -
- -
- -
Total Cash Common Dividend
- -
- -
- -

Semi-annual Revenue

HKD

•

in mil. unless spec.

Year

H1
H2
FY
2024
- -
- -
122
2025
- -
- -
- -
2026
- -
- -
- -

Semi-annual Earnings Per Share

HKD

•

in mil. unless spec.

Year

H1
H2
FY
2024
- -
- -
-0.05
2025
- -
- -
- -
2026
- -
- -
- -

Semi-annual Dividends Per Share

HKD

•

in mil. unless spec.

Year

H1
H2
FY
2024
- -
- -
- -
2025
- -
- -
- -
2026
- -
- -
- -

Company Description

Company Profile APIChatGPT
CEO
Hui Sai Tan
Full Time Employees
80
Sector
Commercial services
Industry
Miscellaneous commercial services
Address
Tower II Hong Kong Hong Kong
IPO Date
Jul 4, 2011
Website
bdveduii.com
Similar Companies
PayPal Holdings, Inc. (NASDAQ:PYPL)
Shopify Inc. (NASDAQ:SHOP)
Greenland Mines Ltd (NASDAQ:GRML)
Block, Inc. (NYSE:XYZ)
Netcapital Inc. (NASDAQ:NCPL)
Shopify, Inc. Class A (TSX:SHOP)
Business
Bradaverse Education (Int'l) Investments Group Limited (1082.HK) is an investment holding company principally engaged in providing private educational services; trading virtual reality and gaming products along with related services; money lending; and investment in securities. The company offers primary and secondary tutoring classes, skill courses, test preparation courses, English language training and international test preparation courses, dance tuition services, STEAM education services, and franchising income under brand names including Modern Education, Modern Bachelor Education, and Modern English. It primarily operates in Hong Kong, where it maintains directly-owned education centers and franchised centers, founded in 1997 and headquartered at Unit 1708, 17/F., Tower II, Admiralty Centre, No. 18 Harcourt Road. The company, formerly known as Hong Kong Education (Intl) Investments Limited, changed its name to Bradaverse Education (Int'l) Investments Group Limited in January 2023 to reflect its strategic emphasis on VR, STEAM education, and digital entertainment. For the fiscal year ended June 30, 2024, it reported revenue of HK$122.32 million, up 4% from the prior year, driven by growth in private educational services to HK$30.52 million and stable VR/digital entertainment income at HK$89.36 million, though it recorded a net loss attributable to owners of HK$27.56 million amid fair value losses on financial assets.