Cocoon 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
Operating Revenue	0.32	0.25	1.4	4.55	7.7
Revenue	0.32	0.25	1.4	4.55	7.7
Revenue Growth (YoY)	25.59%	-81.84%	-69.27%	-40.85%	-54.69%
Cost of Revenue	-	-	-	0.43	1.8
Gross Profit	0.32	0.25	1.4	4.12	5.9
Other Operating Expenses	6.97	3.98	5.32	5.7	5.98
Operating Expenses	6.97	3.98	5.32	5.7	5.98
Operating Income	-6.65	-3.73	-3.92	-1.58	-0.08
Interest Expense	-0.69	-0.87	-1.03	-2.06	-1.65
Other Non Operating Income (Expenses)	-	-	-	0.09	-3.38
EBT Excluding Unusual Items	-7.34	-4.59	-4.95	-3.55	-5.12
Gain (Loss) on Sale of Investments	16.38	-72.22	58.46	-44.53	-23.52
Other Unusual Items	0.75	-	-	-	-
Pretax Income	9.79	-76.81	53.51	-48.08	-28.64
Net Income	9.79	-76.81	53.51	-48.08	-28.64
Net Income to Common	9.79	-76.81	53.51	-48.08	-28.64
Shares Outstanding (Basic)	108	71	56	47	40
Shares Outstanding (Diluted)	108	71	56	47	40
Shares Change (YoY)	51.61%	27.11%	18.64%	18.87%	10.08%
EPS (Basic)	0.09	-1.08	0.96	-1.02	-0.72
EPS (Diluted)	0.09	-1.08	0.96	-1.02	-0.72
Free Cash Flow	3.72	-20.35	-10.28	-13.88	-19.94
Free Cash Flow Per Share	0.04	-0.29	-0.18	-0.29	-0.50
Gross Margin	100.00%	100.00%	100.00%	90.51%	76.60%
Operating Margin	-2084.64%	-1466.93%	-280.06%	-34.75%	-1.09%
Profit Margin	3068.65%	-30240.16%	3824.52%	-1056.22%	-372.18%
Free Cash Flow Margin	1167.40%	-8011.81%	-734.88%	-304.99%	-259.15%
EBITDA	-	-	-3.92	-1.58	-0.08
EBITDA Margin	-	-	-279.99%	-34.73%	-1.05%
D&A For EBITDA	-	-	0	0	0
EBIT	-6.65	-3.73	-3.92	-1.58	-0.08
EBIT Margin	-	-	-280.06%	-34.75%	-1.09%