FRA:SMA Income Statement

Financials in millions HKD. Fiscal year is July - June.

Millions HKD. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	6,253	6,221	6,763	6,957	6,720
Revenue Growth (YoY)	0.52%	-8.01%	-2.79%	3.53%	-3.81%
Cost of Revenue	2,911	2,815	3,323	3,424	3,277
Gross Profit	3,342	3,406	3,440	3,533	3,444
Selling, General & Admin	40.57	30.98	28.75	38.76	40.14
Other Operating Expenses	857.56	935.02	950.15	916.86	940.97
Operating Expenses	2,591	2,707	2,739	2,787	2,766
Operating Income	750.98	699.18	701.77	745.47	677.31
Interest Expense	-42.74	-37.07	-61.6	-76.15	-90.28
Interest & Investment Income	69.66	67.85	84.9	32.64	35.85
Currency Exchange Gain (Loss)	1.24	1.06	-0.88	-12.82	-4.75
Other Non Operating Income (Expenses)	-61.52	-65.47	-270.8	-89.31	-22.05
EBT Excluding Unusual Items	717.62	665.55	453.38	599.82	596.08
Gain (Loss) on Sale of Investments	-50	-2.38	-	-	-0.05
Pretax Income	667.62	663.18	453.38	599.82	596.03
Income Tax Expense	188.72	193.05	184.54	176.89	153.4
Earnings From Continuing Operations	478.9	470.13	268.85	422.93	442.64
Minority Interest in Earnings	-	-	-	0.24	1.98
Net Income	478.9	470.13	268.85	423.17	444.62
Net Income to Common	478.9	470.13	268.85	423.17	444.62
Net Income Growth	1.87%	74.87%	-36.47%	-4.83%	17.32%
Shares Outstanding (Basic)	1,102	1,104	1,106	1,109	1,115
Shares Outstanding (Diluted)	1,102	1,104	1,106	1,109	1,115
Shares Change (YoY)	-0.20%	-0.18%	-0.27%	-0.53%	-0.64%
EPS (Basic)	0.43	0.43	0.24	0.38	0.40
EPS (Diluted)	0.43	0.43	0.24	0.38	0.40
EPS Growth	2.07%	75.26%	-36.33%	-4.33%	18.05%
Free Cash Flow	1,536	1,560	1,546	1,324	1,570
Free Cash Flow Per Share	1.39	1.41	1.40	1.19	1.41
Dividend Per Share	0.320	0.320	0.320	0.300	0.300
Dividend Growth	-	-	6.67%	-	1.70%
Gross Margin	53.44%	54.75%	50.87%	50.78%	51.24%
Operating Margin	12.01%	11.24%	10.38%	10.71%	10.08%
Profit Margin	7.66%	7.56%	3.98%	6.08%	6.62%
Free Cash Flow Margin	24.55%	25.08%	22.85%	19.04%	23.36%
EBITDA	1,750	1,699	1,708	1,817	1,663
EBITDA Margin	27.98%	27.31%	25.26%	26.12%	24.75%
D&A For EBITDA	998.61	999.74	1,006	1,072	985.81
EBIT	750.98	699.18	701.77	745.47	677.31
EBIT Margin	12.01%	11.24%	10.38%	10.71%	10.08%
Effective Tax Rate	28.27%	29.11%	40.70%	29.49%	25.74%
Revenue as Reported	6,253	6,221	6,763	6,957	6,720

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