Great Eagle Holdings Income Statement

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

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	19,658	10,879	10,644	8,885	7,830
Revenue Growth (YoY)	80.71%	2.20%	19.80%	13.46%	-24.02%
Cost of Revenue	15,699	6,673	5,981	5,227	4,634
Gross Profit	3,959	4,206	4,664	3,658	3,197
Selling, General & Admin	544.24	540.15	506.28	530.03	446.6
Operating Expenses	1,447	1,424	1,391	1,416	1,296
Operating Income	2,512	2,782	3,272	2,242	1,901
Interest Expense	-1,194	-1,402	-1,225	-753.11	-579.33
Interest & Investment Income	194.05	227.81	255.45	96.35	162.76
Earnings From Equity Investments	6.98	30.78	38.7	-26.14	19.84
Currency Exchange Gain (Loss)	3.54	-	-	-	-
Other Non Operating Income (Expenses)	712.24	-287.52	-254.87	281.7	173.27
EBT Excluding Unusual Items	2,235	1,351	2,086	1,841	1,677
Gain (Loss) on Sale of Investments	174.4	74.37	34.03	-122.86	-47.17
Gain (Loss) on Sale of Assets	-	-	-	-	0.27
Asset Writedown	-4,772	-3,240	-782.18	-1,649	-2,179
Other Unusual Items	0.98	-	-11.98	-9.55	65.08
Pretax Income	-2,361	-1,815	1,326	59.34	-483
Income Tax Expense	273.16	582.24	497.99	470.15	309.02
Earnings From Continuing Operations	-2,635	-2,397	828.04	-410.81	-792.02
Minority Interest in Earnings	980.19	662.56	-64.53	229.41	292.98
Net Income	-1,654	-1,734	763.51	-181.4	-499.03
Net Income to Common	-1,654	-1,734	763.51	-181.4	-499.03
Shares Outstanding (Basic)	748	748	748	740	726
Shares Outstanding (Diluted)	748	748	748	740	726
Shares Change (YoY)	-	-	1.06%	1.90%	1.55%
EPS (Basic)	-2.21	-2.32	1.02	-0.25	-0.69
EPS (Diluted)	-2.21	-2.32	1.02	-0.25	-0.69
Free Cash Flow	7,032	5,085	1,778	2,058	1,290
Free Cash Flow Per Share	9.40	6.80	2.38	2.78	1.78
Dividend Per Share	1.110	0.870	0.870	0.830	0.830
Dividend Growth	27.59%	-	4.82%	-	-
Gross Margin	20.14%	38.66%	43.81%	41.17%	40.83%
Operating Margin	12.78%	25.57%	30.74%	25.23%	24.27%
Profit Margin	-8.42%	-15.94%	7.17%	-2.04%	-6.37%
Free Cash Flow Margin	35.77%	46.74%	16.70%	23.16%	16.47%
EBITDA	3,336	3,596	4,102	3,077	2,700
EBITDA Margin	16.97%	33.05%	38.54%	34.64%	34.48%
D&A For EBITDA	824.16	814.13	829.44	835.41	799.34
EBIT	2,512	2,782	3,272	2,242	1,901
EBIT Margin	12.78%	25.57%	30.74%	25.23%	24.27%
Effective Tax Rate	-	-	37.55%	792.32%	-

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