HKG:0713 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	242.9	318.28	380.63	628.67	878.03
Revenue Growth (YoY)	-23.68%	-16.38%	-39.45%	-28.40%	7.43%
Cost of Revenue	221.64	285.07	337.13	581.25	728.61
Gross Profit	21.26	33.21	43.5	47.42	149.42
Selling, General & Admin	98.35	98.23	119.54	185.11	179.09
Operating Expenses	96.19	106.4	117.46	177.46	158.92
Operating Income	-74.93	-73.19	-73.96	-130.04	-9.5
Interest Expense	-6.66	-8.54	-13.43	-21.84	-19.19
Interest & Investment Income	-	26.34	12.09	7.17	4.17
Currency Exchange Gain (Loss)	-	8.62	7.23	44.61	-9.4
Other Non Operating Income (Expenses)	-114.62	1.71	18.26	30.97	17.52
EBT Excluding Unusual Items	-196.21	-45.07	-49.82	-69.13	-16.39
Gain (Loss) on Sale of Assets	-	-0.21	-11.53	53.52	-9.1
Asset Writedown	-38.54	-297.99	-107.17	-203.84	64.08
Other Unusual Items	-	0.31	-	-	-
Pretax Income	-234.75	-342.96	-168.52	-219.45	38.59
Income Tax Expense	-27.19	-20.81	3.61	-6	-5.43
Net Income	-207.56	-322.16	-172.13	-213.45	44.02
Net Income to Common	-207.56	-322.16	-172.13	-213.45	44.02
Net Income Growth	-	-	-	-	-36.19%
Shares Outstanding (Basic)	792	792	790	778	768
Shares Outstanding (Diluted)	792	792	790	778	796
Shares Change (YoY)	0.01%	0.30%	1.55%	-2.34%	3.98%
EPS (Basic)	-0.26	-0.41	-0.22	-0.27	0.06
EPS (Diluted)	-0.26	-0.41	-0.22	-0.27	0.06
EPS Growth	-	-	-	-	-38.63%
Free Cash Flow	-	-41.63	-34.98	-106.76	-158.53
Free Cash Flow Per Share	-	-0.05	-0.04	-0.14	-0.20
Gross Margin	8.75%	10.43%	11.43%	7.54%	17.02%
Operating Margin	-30.85%	-23.00%	-19.43%	-20.69%	-1.08%
Profit Margin	-85.45%	-101.22%	-45.22%	-33.95%	5.01%
Free Cash Flow Margin	-	-13.08%	-9.19%	-16.98%	-18.05%
EBITDA	-54.2	-52.46	-44.98	-82.46	32.41
EBITDA Margin	-22.31%	-16.48%	-11.82%	-13.12%	3.69%
D&A For EBITDA	20.73	20.73	28.99	47.58	41.91
EBIT	-74.93	-73.19	-73.96	-130.04	-9.5
EBIT Margin	-30.85%	-23.00%	-19.43%	-20.69%	-1.08%

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.