HKG:1520 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	149.73	129.6	66.33	89.62	139.82
Revenue Growth (YoY)	15.54%	95.38%	-25.99%	-35.90%	22.14%
Cost of Revenue	130.37	120.57	55.1	75.56	101.12
Gross Profit	19.36	9.03	11.23	14.06	38.7
Selling, General & Admin	102.88	54.19	70.3	77.69	68.27
Operating Expenses	105.34	65.03	71.5	78.24	68.14
Operating Income	-85.98	-56	-60.27	-64.18	-29.44
Interest Expense	-2.17	-6.63	-6.32	-3.99	-0.37
Interest & Investment Income	-	1.4	1.01	0.11	0
Earnings From Equity Investments	-1	-0.12	-0.11	-0.16	-
Currency Exchange Gain (Loss)	-	0.62	-	-	-
Other Non Operating Income (Expenses)	-2.4	2.44	-14.09	-20.16	-13.53
EBT Excluding Unusual Items	-91.55	-58.29	-79.78	-88.39	-43.34
Merger & Restructuring Charges	-	-	-	-0.46	-
Impairment of Goodwill	-16.76	-9.12	-13	-34.63	-
Gain (Loss) on Sale of Investments	-	-9.99	-1.9	-10.11	-2.68
Gain (Loss) on Sale of Assets	0.58	0.95	0.04	74.76	-
Asset Writedown	-3.64	-	-	-	-
Other Unusual Items	-	-	-	0.43	-
Pretax Income	-111.37	-76.45	-94.64	-58.4	-46.02
Income Tax Expense	0.63	1.72	-0.62	7.47	0.25
Earnings From Continuing Operations	-111.99	-78.16	-94.02	-65.88	-46.27
Minority Interest in Earnings	1.96	1.54	0.27	-0.02	-
Net Income	-110.03	-76.63	-93.75	-65.9	-46.27
Net Income to Common	-110.03	-76.63	-93.75	-65.9	-46.27
Shares Outstanding (Basic)	820	584	505	461	423
Shares Outstanding (Diluted)	820	584	505	461	423
Shares Change (YoY)	40.33%	15.61%	9.55%	9.19%	-
EPS (Basic)	-0.13	-0.13	-0.19	-0.14	-0.11
EPS (Diluted)	-0.13	-0.13	-0.19	-0.14	-0.11
Free Cash Flow	-	-79.1	-28.85	-82.49	-59.52
Free Cash Flow Per Share	-	-0.14	-0.06	-0.18	-0.14
Gross Margin	12.93%	6.97%	16.94%	15.69%	27.68%
Operating Margin	-57.42%	-43.21%	-90.86%	-71.62%	-21.06%
Profit Margin	-73.48%	-59.13%	-141.34%	-73.53%	-33.09%
Free Cash Flow Margin	-	-61.03%	-43.49%	-92.04%	-42.57%
EBITDA	-85.19	-55.2	-59.55	-62.8	-27.1
EBITDA Margin	-56.89%	-42.59%	-89.78%	-70.07%	-19.38%
D&A For EBITDA	0.8	0.8	0.72	1.38	2.34
EBIT	-85.98	-56	-60.27	-64.18	-29.44
EBIT Margin	-57.42%	-43.21%	-90.86%	-71.62%	-21.06%

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