FRA:HIUC Income Statement

Financials in millions HKD. Fiscal year is January - December.

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Premiums & Annuity Revenue	111,357	111,268	107,489	108,906	250,496	217,932
Total Interest & Dividend Income	-45,146	-53,216	-26,389	-11,767	44,294	36,774
Gain (Loss) on Sale of Investments	41,521	57,226	24,786	4,698	13,992	10,482
Other Revenue	5,476	5,725	6,633	6,368	7,331	5,956
Total Revenue	113,208	121,003	112,518	108,206	316,112	271,143
Revenue Growth (YoY)	-6.13%	7.54%	3.99%	-65.77%	16.59%	10.47%
Policy Benefits	88,265	89,244	88,958	90,956	244,646	197,691
Policy Acquisition & Underwriting Costs	-	-	-	-	24,107	21,146
Selling, General & Administrative	-	-	-	-	34,419	34,250
Other Operating Expenses	6,841	6,394	6,784	7,172	526.74	623.89
Total Operating Expenses	95,106	95,638	95,742	98,128	303,698	253,711
Operating Income	18,102	25,365	16,776	10,078	12,413	17,433
Interest Expense	-2,866	-3,457	-3,764	-3,123	-2,688	-2,667
Earnings From Equity Investments	2,665	2,665	-162.69	-	609.43	-1,571
Currency Exchange Gain (Loss)	223.09	-943.12	-113.85	-398.07	583.23	74.08
Other Non Operating Income (Expenses)	-1,114	-645.8	-258.14	-72.3	-	-
EBT Excluding Unusual Items	17,010	22,983	12,478	6,484	10,919	13,268
Impairment of Goodwill	-	-	-364.87	-	-	-
Gain (Loss) on Sale of Assets	-9.91	-46.9	-3.8	1.75	-4.69	-3.51
Asset Writedown	-1,138	-808.66	-451.33	-371.73	-	-
Pretax Income	15,862	22,128	11,658	6,114	10,914	13,265
Income Tax Expense	2,850	9,330	1,381	-2,243	-38.54	2,808
Earnings From Continuing Ops.	13,011	12,798	10,277	8,357	10,952	10,457
Minority Interest in Earnings	-3,842	-4,366	-4,087	-4,060	-3,439	-3,908
Net Income	9,169	8,432	6,190	4,297	7,514	6,549
Preferred Dividends & Other Adjustments	996.76	999.18	815.82	-	-	-
Net Income to Common	8,173	7,432	5,374	4,297	7,514	6,549
Net Income Growth	31.06%	36.22%	44.05%	-42.81%	14.73%	-27.30%
Shares Outstanding (Basic)	3,594	3,594	3,594	3,594	3,594	3,594
Shares Outstanding (Diluted)	3,594	3,594	3,594	3,594	3,594	3,594
EPS (Basic)	2.27	2.07	1.50	1.20	2.09	1.82
EPS (Diluted)	2.27	2.07	1.49	1.20	2.09	1.82
EPS Growth	36.33%	38.33%	25.05%	-42.81%	14.74%	-25.85%
Free Cash Flow	97,210	116,238	104,657	88,737	94,552	110,817
Free Cash Flow Per Share	27.05	32.34	29.12	24.69	26.31	30.83
Dividend Per Share	0.350	0.350	0.300	0.260	0.460	0.400
Dividend Growth	16.67%	16.67%	15.38%	-43.48%	15.00%	33.33%
Operating Margin	15.99%	20.96%	14.91%	9.31%	3.93%	6.43%
Profit Margin	7.22%	6.14%	4.78%	3.97%	2.38%	2.42%
Free Cash Flow Margin	85.87%	96.06%	93.01%	82.01%	29.91%	40.87%
EBITDA	20,538	27,610	19,102	12,444	14,760	19,290
EBITDA Margin	18.14%	22.82%	16.98%	11.50%	4.67%	7.11%
D&A For EBITDA	2,436	2,246	2,326	2,367	2,346	1,857
EBIT	18,102	25,365	16,776	10,078	12,413	17,433
EBIT Margin	15.99%	20.96%	14.91%	9.31%	3.93%	6.43%
Effective Tax Rate	17.97%	42.16%	11.85%	-	-	21.17%
Revenue as Reported	-	-	-	-	315,858	270,113

Source: S&P Global Market Intelligence. Insurance template. Financial Sources.