HKG:0875 Income Statement

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

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	1,518	1,253	1,439	999.36	522.63	328.69
Revenue Growth (YoY)	130.06%	-12.95%	44.03%	91.22%	59.00%	5.54%
Cost of Revenue	1,474	1,207	1,394	951.59	484.73	310.5
Gross Profit	44.17	45.82	45.6	47.77	37.9	18.19
Selling, General & Admin	42.31	44.97	55.01	71.33	37.4	37.9
Operating Expenses	62.56	98.36	48.33	103.49	35.94	83.57
Operating Income	-18.39	-52.55	-2.73	-55.73	1.96	-65.39
Interest Expense	-14.75	-18.41	-19.1	-13.39	-10.69	-8.08
Interest & Investment Income	-	0.03	11.86	2.55	0.13	0.25
Currency Exchange Gain (Loss)	-	-	-	-	-	-1.23
Other Non Operating Income (Expenses)	-86.9	-45.01	-4.12	9.19	2.76	4.26
EBT Excluding Unusual Items	-120.05	-115.94	-14.09	-57.38	-5.84	-70.2
Impairment of Goodwill	-1.46	-1.46	-	-	-	-
Gain (Loss) on Sale of Assets	0.11	0.11	69.65	0.27	-	1
Asset Writedown	-7.61	-7.61	-	-	-	-
Other Unusual Items	4.48	4.48	-	3.84	-	5.71
Pretax Income	-124.52	-120.42	55.55	-53.27	-5.84	-63.49
Income Tax Expense	8.26	8.33	4.15	6.81	-	4.63
Earnings From Continuing Operations	-132.78	-128.74	51.4	-60.07	-5.84	-68.12
Earnings From Discontinued Operations	-	-	-	100.14	36.46	-
Net Income to Company	-132.78	-128.74	51.4	40.07	30.62	-68.12
Minority Interest in Earnings	0.38	4.36	-4.11	0.97	5.09	0.03
Net Income	-132.4	-124.38	47.29	41.04	35.71	-68.09
Net Income to Common	-132.4	-124.38	47.29	41.04	35.71	-68.09
Net Income Growth	-	-	15.25%	14.91%	-	-
Shares Outstanding (Basic)	401	379	379	379	349	238
Shares Outstanding (Diluted)	401	379	387	390	352	238
Shares Change (YoY)	4.52%	-1.91%	-0.76%	10.83%	47.85%	189.67%
EPS (Basic)	-0.33	-0.33	0.12	0.11	0.10	-0.29
EPS (Diluted)	-0.33	-0.33	0.12	0.11	0.10	-0.29
EPS Growth	-	-	13.03%	5.75%	-	-
Free Cash Flow	-81.67	-14.7	-176.78	-67.31	-63.06	-111.65
Free Cash Flow Per Share	-0.20	-0.04	-0.46	-0.17	-0.18	-0.47
Gross Margin	2.91%	3.66%	3.17%	4.78%	7.25%	5.53%
Operating Margin	-1.21%	-4.19%	-0.19%	-5.58%	0.38%	-19.89%
Profit Margin	-8.72%	-9.93%	3.29%	4.11%	6.83%	-20.71%
Free Cash Flow Margin	-5.38%	-1.17%	-12.28%	-6.73%	-12.07%	-33.97%
EBITDA	-12.75	-45.71	6.42	-46.25	9.56	-58.35
EBITDA Margin	-0.84%	-3.65%	0.45%	-4.63%	1.83%	-17.75%
D&A For EBITDA	5.64	6.83	9.15	9.47	7.6	7.04
EBIT	-18.39	-52.55	-2.73	-55.73	1.96	-65.39
EBIT Margin	-1.21%	-4.19%	-0.19%	-5.58%	0.38%	-19.89%
Effective Tax Rate	-	-	7.48%	-	-	-

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