Zhong Ji Longevity Science Group Limited (HKG:0767)

HKG:0767 Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Total Interest Expense	0.97	1.56	1.94	0.42	0.69
Net Interest Income	-0.97	-1.56	-1.94	-0.42	-0.69
Other Revenue	161.76	166.18	64.99	89.67	61.12
Revenue Before Loan Losses	160.79	164.62	63.05	89.25	60.43
Provision for Loan Losses	2.18	-4	3.27	-11.08	-21.47
Revenue	158.61	168.63	59.78	100.33	81.89
Revenue Growth (YoY)	-5.94%	182.06%	-40.41%	22.51%	31.01%
Cost of Services Provided	184.08	191.55	83.96	49.79	55.71
Other Operating Expenses	-	20.4	-	-	-
Total Operating Expenses	184.08	211.93	83.98	49.8	55.72
Operating Income	-25.47	-43.3	-24.2	50.53	26.18
Earnings From Equity Investments	-	-	-0.08	-1.63	0.9
Currency Exchange Gain (Loss)	-	0	0.08	-0.37	0.01
EBT Excluding Unusual Items	-14.18	-29.81	3.68	9.84	11.96
Gain (Loss) on Sale of Investments	-	-0.15	-	-0.2	-
Other Unusual Items	-	0.03	-	-	-
Pretax Income	-13.46	-33.21	4.75	9.32	6.96
Income Tax Expense	2.98	1.6	2.22	8.62	0.76
Earnings From Continuing Ops.	-16.44	-34.8	2.52	0.7	6.2
Minority Interest in Earnings	-0.32	0.08	-0.21	-1.61	-0.15
Net Income	-16.75	-34.73	2.31	-0.9	6.06
Net Income to Common	-16.75	-34.73	2.31	-0.9	6.06
Shares Outstanding (Basic)	594	507	455	426	387
Shares Outstanding (Diluted)	594	507	1,547	1,517	1,478
Shares Change (YoY)	17.08%	-67.20%	1.96%	2.62%	281.96%
EPS (Basic)	-0.03	-0.07	0.01	-0.00	0.02
EPS (Diluted)	-0.03	-0.07	0.00	-0.00	0.00
Free Cash Flow	-	-61.76	15.73	10.93	-42.1
Free Cash Flow Per Share	-	-0.12	0.01	0.01	-0.03
Operating Margin	-16.06%	-25.68%	-40.48%	50.37%	31.96%
Profit Margin	-10.56%	-20.59%	3.87%	-0.90%	7.39%
Free Cash Flow Margin	-	-36.63%	26.31%	10.90%	-51.41%
Effective Tax Rate	-	-	46.83%	92.48%	10.92%

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