Embry Holdings Limited (HKG:1388)
Hong Kong · Delayed Price · Currency is HKD 0.2550
-0.0200 (-7.27%)
Sep 11, 2026, 3:16 PM HKT
Embry Holdings Income Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 1,188 | 1,170 | 1,153 | 1,282 | 1,334 | 1,652 | |
Revenue Growth | 5.51% | 1.51% | -10.08% | -3.94% | -19.25% | 0.12% |
Cost of Revenue | 364.57 | 351.53 | 303.9 | 325.65 | 333.02 | 446.71 |
Gross Profit | 823.14 | 818.45 | 848.67 | 956.1 | 1,001 | 1,206 |
Selling, General & Admin | 983.94 | 977.1 | 973.72 | 1,057 | 1,035 | 1,250 |
Operating Expenses | 983.68 | 976.53 | 974.34 | 1,051 | 1,047 | 1,250 |
Operating Income | -160.54 | -158.08 | -125.67 | -95.1 | -45.99 | -44.11 |
Interest Expense | -17.13 | -15.52 | -17.68 | -19.96 | -12.18 | -10.21 |
Interest & Investment Income | 0.77 | 1.51 | 2.63 | 4.84 | 6.87 | 6.88 |
Currency Exchange Gain (Loss) | 4.53 | 3.55 | -5.92 | -7.59 | -21.23 | 4.75 |
Other Non Operating Income (Expenses) | 31.66 | 28.72 | 23.54 | 34.36 | 40.99 | 51.73 |
EBT Excluding Unusual Items | -140.71 | -139.82 | -123.1 | -83.45 | -31.54 | 9.03 |
Merger & Restructuring Charges | - | - | - | -4.5 | -2.03 | -2.25 |
Gain (Loss) on Sale of Assets | -0.05 | -0.04 | -0.02 | -0.2 | -0.18 | 0.16 |
Asset Writedown | -116.48 | -123.65 | -245.61 | -5.15 | -18.26 | -23.68 |
Other Unusual Items | 0.33 | 0.1 | 0.19 | 0.05 | 0.39 | 0.36 |
Pretax Income | -256.9 | -263.41 | -368.54 | -93.26 | -51.63 | -16.38 |
Income Tax Expense | -12.96 | -10.23 | 4.9 | -21.09 | -0.39 | 11.1 |
Net Income | -243.94 | -253.18 | -373.44 | -72.17 | -51.24 | -27.49 |
Net Income to Common | -243.94 | -253.18 | -373.44 | -72.17 | -51.24 | -27.49 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 422 | 422 | 422 | 422 | 422 | 422 |
Shares Outstanding (Diluted) | 422 | 422 | 422 | 422 | 422 | 422 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | -0.58 | -0.60 | -0.88 | -0.17 | -0.12 | -0.07 |
EPS (Diluted) | -0.58 | -0.60 | -0.88 | -0.17 | -0.12 | -0.07 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | - | -37.17 | -89.95 | 10.29 | 123.59 | 160.14 |
Free Cash Flow Per Share | - | -0.09 | -0.21 | 0.02 | 0.29 | 0.38 |
Dividend Per Share | - | - | - | - | - | 0.020 |
Dividend Growth | - | - | - | - | - | -20.00% |
Gross Margin | 69.31% | 69.95% | 73.63% | 74.59% | 75.04% | 72.97% |
Operating Margin | -13.52% | -13.51% | -10.90% | -7.42% | -3.45% | -2.67% |
Profit Margin | -20.54% | -21.64% | -32.40% | -5.63% | -3.84% | -1.66% |
Free Cash Flow Margin | - | -3.18% | -7.80% | 0.80% | 9.26% | 9.69% |
EBITDA | -123.15 | -120.55 | -73.99 | -34.04 | 23.74 | 36.2 |
EBITDA Margin | -10.37% | -10.30% | -6.42% | -2.66% | 1.78% | 2.19% |
D&A For EBITDA | 37.4 | 37.52 | 51.67 | 61.06 | 69.73 | 80.31 |
EBIT | -160.54 | -158.08 | -125.67 | -95.1 | -45.99 | -44.11 |
EBIT Margin | -13.52% | -13.51% | -10.90% | -7.42% | -3.45% | -2.67% |
Advertising Expenses | - | 163.71 | 139.56 | 124.53 | 68.14 | 107.87 |