Carry Wealth 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	315.23	664.69	493.06	499.02	441.17
Revenue Growth (YoY)	-52.58%	34.81%	-1.20%	13.11%	51.86%
Cost of Revenue	277.25	598.55	430.11	418.8	380.08
Gross Profit	37.98	66.14	62.95	80.22	61.09
Selling, General & Admin	80.84	84.65	65.04	86.17	64.4
Operating Expenses	80.84	84.65	65.04	86.17	64.4
Operating Income	-42.86	-18.51	-2.09	-5.95	-3.32
Interest Expense	-3.8	-10.4	-8.57	-4.49	-1.81
Interest & Investment Income	-	1.4	0.8	0.65	0.61
Currency Exchange Gain (Loss)	-	-	0.03	-0.36	1.56
Other Non Operating Income (Expenses)	0.43	0.06	0.17	1.9	2.93
EBT Excluding Unusual Items	-46.23	-27.46	-9.66	-8.25	-0.02
Merger & Restructuring Charges	-	-7.84	-	-	-
Gain (Loss) on Sale of Investments	-	-	0.09	-	-
Gain (Loss) on Sale of Assets	-	0.1	-0.02	-0.01	-
Other Unusual Items	-	1.4	0.67	0.63	-
Pretax Income	-46.23	-33.79	-8.92	-7.63	-0.02
Income Tax Expense	0.02	-	-	-	-
Net Income	-46.24	-33.79	-8.92	-7.63	-0.02
Net Income to Common	-46.24	-33.79	-8.92	-7.63	-0.02
Shares Outstanding (Basic)	900	900	886	818	818
Shares Outstanding (Diluted)	900	900	886	818	818
Shares Change (YoY)	-0.02%	1.52%	8.36%	-	-
EPS (Basic)	-0.05	-0.04	-0.01	-0.01	-0.00
EPS (Diluted)	-0.05	-0.04	-0.01	-0.01	-0.00
Free Cash Flow	-	-18.01	-23.42	31.53	-34.48
Free Cash Flow Per Share	-	-0.02	-0.03	0.04	-0.04
Dividend Per Share	-	-	-	0.002	-
Gross Margin	12.05%	9.95%	12.77%	16.08%	13.85%
Operating Margin	-13.59%	-2.79%	-0.42%	-1.19%	-0.75%
Profit Margin	-14.67%	-5.08%	-1.81%	-1.53%	-0.00%
Free Cash Flow Margin	-	-2.71%	-4.75%	6.32%	-7.81%
EBITDA	-30.59	-6.24	8.33	4.92	4.86
EBITDA Margin	-9.70%	-0.94%	1.69%	0.99%	1.10%
D&A For EBITDA	12.27	12.27	10.42	10.87	8.17
EBIT	-42.86	-18.51	-2.09	-5.95	-3.32
EBIT Margin	-13.59%	-2.79%	-0.42%	-1.19%	-0.75%

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