HKG:0969 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	125.02	147.29	142.3	142.84	135.62
Revenue Growth (YoY)	-15.12%	3.51%	-0.38%	5.32%	14.47%
Cost of Revenue	108.57	122.33	141.83	148.49	117.8
Gross Profit	16.45	24.96	0.47	-5.65	17.82
Selling, General & Admin	34.76	35.07	27.48	33.08	28.36
Other Operating Expenses	-0.01	-2.65	0.3	-	-25.25
Operating Expenses	34.75	32.42	27.79	33.08	3.11
Operating Income	-18.31	-7.46	-27.32	-38.73	14.71
Interest Expense	-20.28	-24.72	-21.64	-21.68	-20.12
Interest & Investment Income	-	0.2	0.22	0.1	0.05
Currency Exchange Gain (Loss)	-14.42	-11.86	-12.99	11.61	-56.21
Other Non Operating Income (Expenses)	23.16	4.63	4.93	4.69	4.87
EBT Excluding Unusual Items	-29.85	-39.21	-56.81	-44.01	-56.7
Gain (Loss) on Sale of Assets	-	-0.3	-0.28	-0.3	-
Asset Writedown	-	-1.9	-1.18	-1.18	-0.6
Pretax Income	-29.85	-41.41	-58.27	-45.49	-57.3
Earnings From Continuing Operations	-29.85	-41.41	-58.27	-45.49	-57.3
Minority Interest in Earnings	8.31	9.23	17.06	12.35	24.12
Net Income	-21.54	-32.18	-41.21	-33.14	-33.18
Net Income to Common	-21.54	-32.18	-41.21	-33.14	-33.18
Shares Outstanding (Basic)	2,191	2,191	2,191	2,191	2,191
Shares Outstanding (Diluted)	2,191	2,191	2,191	2,191	2,191
EPS (Basic)	-0.01	-0.01	-0.02	-0.02	-0.02
EPS (Diluted)	-0.01	-0.01	-0.02	-0.02	-0.02
Free Cash Flow	-	-14.78	3.62	-46.79	14.28
Free Cash Flow Per Share	-	-0.01	0.00	-0.02	0.01
Gross Margin	13.16%	16.95%	0.33%	-3.96%	13.14%
Operating Margin	-14.64%	-5.06%	-19.20%	-27.11%	10.85%
Profit Margin	-17.23%	-21.85%	-28.96%	-23.20%	-24.46%
Free Cash Flow Margin	-	-10.03%	2.54%	-32.76%	10.53%
EBITDA	-15.8	-4.96	-26.04	-37.42	16.03
EBITDA Margin	-12.64%	-3.36%	-18.30%	-26.20%	11.82%
D&A For EBITDA	2.5	2.5	1.28	1.31	1.32
EBIT	-18.31	-7.46	-27.32	-38.73	14.71
EBIT Margin	-14.64%	-5.06%	-19.20%	-27.11%	10.85%

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