FRA:MPY 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	2015 - 2019
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	2015 - 2019
Rental Revenue	119.32	122.06	121.78	120.95	120.45	130.24	Upgrade
Other Revenue	-78.59	56.61	426.61	466.1	774.29	57.69	Upgrade
Total Revenue	40.74	178.67	548.39	587.05	894.74	187.93	Upgrade
Revenue Growth (YoY	-89.32%	-67.42%	-6.59%	-34.39%	376.11%	-68.46%	Upgrade
Property Expenses	11.21	11.7	11.72	13.47	14.28	13.32	Upgrade
Selling, General & Administrative	1.04	1.04	1.03	1.09	0.97	0.95	Upgrade
Depreciation & Amortization	6.29	6.83	6.94	7.01	10.04	12.52	Upgrade
Other Operating Expenses	29.01	30.69	33.62	41.68	47.97	48.51	Upgrade
Total Operating Expenses	47.55	50.26	53.3	63.24	73.26	75.3	Upgrade
Operating Income	-6.82	128.41	495.09	523.81	821.48	112.63	Upgrade
Interest Expense	-311.64	-342.65	-282.09	-165.62	-146.42	-161.23	Upgrade
Interest & Investment Income	3.7	3.7	2.5	1.69	0.04	0.3	Upgrade
EBT Excluding Unusual Items	-314.75	-210.54	215.5	359.88	675.1	-48.3	Upgrade
Asset Writedown	-48.39	131.65	74.53	-35.03	93	-263.46	Upgrade
Pretax Income	-363.14	-78.89	290.03	324.85	768.11	-311.76	Upgrade
Income Tax Expense	5.56	5.25	5.18	7.27	8.43	7.82	Upgrade
Earnings From Continuing Operations	-368.71	-84.14	284.85	317.58	759.68	-319.58	Upgrade
Net Income	-368.71	-84.14	284.85	317.58	759.68	-319.58	Upgrade
Net Income to Common	-368.71	-84.14	284.85	317.58	759.68	-319.58	Upgrade
Net Income Growth	-	-	-10.31%	-58.19%	-	-	Upgrade
Basic Shares Outstanding	1,568	1,568	1,568	1,568	1,568	1,568	Upgrade
Diluted Shares Outstanding	1,568	1,568	1,568	1,568	1,568	1,568	Upgrade
EPS (Basic)	-0.24	-0.05	0.18	0.20	0.48	-0.20	Upgrade
EPS (Diluted)	-0.24	-0.05	0.18	0.20	0.48	-0.20	Upgrade
EPS Growth	-	-	-10.31%	-58.19%	-	-	Upgrade
Operating Margin	-16.73%	71.87%	90.28%	89.23%	91.81%	59.93%	Upgrade
Profit Margin	-905.07%	-47.09%	51.94%	54.10%	84.91%	-170.06%	Upgrade
EBITDA	-0.52	135.24	502.03	530.81	828.56	120.08	Upgrade
EBITDA Margin	-1.29%	75.69%	91.55%	90.42%	92.60%	63.90%	Upgrade
D&A For Ebitda	6.29	6.83	6.94	7.01	7.08	7.45	Upgrade
EBIT	-6.82	128.41	495.09	523.81	821.48	112.63	Upgrade
EBIT Margin	-16.73%	71.87%	90.28%	89.23%	91.81%	59.93%	Upgrade
Effective Tax Rate	-	-	1.79%	2.24%	1.10%	-	Upgrade

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