HKG:1152 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	557.18	630.13	761.78	327.72	651.44	353.96
Revenue Growth (YoY)	-22.07%	-17.28%	132.45%	-49.69%	84.05%	18.17%
Cost of Revenue	534.11	599.27	711.44	303.81	594.21	329.52
Gross Profit	23.07	30.87	50.34	23.91	57.23	24.43
Selling, General & Admin	8.47	8.81	12.31	9.23	17.9	19.62
Other Operating Expenses	10.13	10.13	-3.88	-0.35	-0.56	-0.51
Operating Expenses	35.06	35.39	14.91	5.69	30.67	20.59
Operating Income	-12	-4.52	35.44	18.22	26.56	3.85
Interest Expense	-13.09	-11.35	-8.52	-0.87	-6.44	-5.25
Interest & Investment Income	0.01	0.01	0.02	0.02	0.03	0.03
Currency Exchange Gain (Loss)	-0.33	-0.33	0.31	-	0	-
Other Non Operating Income (Expenses)	-4.64	-4.64	-5.74	-0.78	0.48	-0.32
EBT Excluding Unusual Items	-30.05	-20.84	21.5	16.58	20.64	-1.7
Gain (Loss) on Sale of Investments	-0.06	-0.06	-0.07	-0.14	0.18	-0.07
Gain (Loss) on Sale of Assets	-	-	-	-0.02	0.02	-
Other Unusual Items	-	-	3.94	-	0.06	6.95
Pretax Income	-30.11	-20.9	25.37	16.42	20.9	5.18
Income Tax Expense	-0.89	2.38	5.82	1.24	5.09	0.26
Earnings From Continuing Operations	-29.22	-23.28	19.55	15.18	15.81	4.92
Net Income to Company	-29.22	-23.28	19.55	15.18	15.81	4.92
Minority Interest in Earnings	0.98	0.94	0.8	0.12	-0.18	-0.41
Net Income	-28.24	-22.35	20.35	15.3	15.63	4.51
Net Income to Common	-28.24	-22.35	20.35	15.3	15.63	4.51
Net Income Growth	-	-	33.01%	-2.12%	246.44%	-
Shares Outstanding (Basic)	982	982	982	982	982	982
Shares Outstanding (Diluted)	982	982	982	982	982	982
EPS (Basic)	-0.03	-0.02	0.02	0.02	0.02	0.00
EPS (Diluted)	-0.03	-0.02	0.02	0.02	0.02	0.00
EPS Growth	-	-	33.00%	-2.03%	246.18%	-
Free Cash Flow	-31.37	-19.84	15.3	-4.02	-27.13	-30.38
Free Cash Flow Per Share	-0.03	-0.02	0.02	-0.00	-0.03	-0.03
Gross Margin	4.14%	4.90%	6.61%	7.29%	8.79%	6.90%
Operating Margin	-2.15%	-0.72%	4.65%	5.56%	4.08%	1.09%
Profit Margin	-5.07%	-3.55%	2.67%	4.67%	2.40%	1.27%
Free Cash Flow Margin	-5.63%	-3.15%	2.01%	-1.23%	-4.16%	-8.58%
EBITDA	-11.56	-4.08	35.93	18.84	27.3	4.77
EBITDA Margin	-2.07%	-0.65%	4.72%	5.75%	4.19%	1.35%
D&A For EBITDA	0.44	0.45	0.49	0.62	0.74	0.92
EBIT	-12	-4.52	35.44	18.22	26.56	3.85
EBIT Margin	-2.15%	-0.72%	4.65%	5.56%	4.08%	1.09%
Effective Tax Rate	-	-	22.95%	7.55%	24.36%	4.98%

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