HKG:1549 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	450.32	403.36	392.22	655.52	488.96
Revenue Growth (YoY)	11.64%	2.84%	-40.17%	34.06%	33.70%
Cost of Revenue	385.62	340.61	323.86	551.71	407.23
Gross Profit	64.71	62.75	68.36	103.81	81.73
Selling, General & Admin	87.04	80.92	78.24	80.84	73.91
Operating Expenses	87.04	80.92	77.91	80.84	73.91
Operating Income	-22.33	-18.16	-9.54	22.98	7.82
Interest Expense	-1.61	-2.67	-2.87	-1.94	-1.08
Interest & Investment Income	1.42	2.2	1.53	0.39	0.11
Currency Exchange Gain (Loss)	-	0.25	1.58	0.44	-
Other Non Operating Income (Expenses)	29.1	12.82	13.36	11.56	18.82
EBT Excluding Unusual Items	6.58	-5.57	4.06	33.42	25.67
Gain (Loss) on Sale of Investments	2.02	0.08	-1.58	-1.42	0.28
Gain (Loss) on Sale of Assets	-	1.23	0.16	-	0.55
Asset Writedown	-	1.97	-1.97	-	-
Other Unusual Items	0.11	-	0.01	0.89	-
Pretax Income	8.7	-2.3	0.69	32.9	26.5
Income Tax Expense	1.02	6.96	0.17	5.25	3.72
Earnings From Continuing Operations	7.68	-9.25	0.51	27.64	22.78
Net Income	7.68	-9.25	0.51	27.64	22.78
Net Income to Common	7.68	-9.25	0.51	27.64	22.78
Net Income Growth	-	-	-98.14%	21.33%	-13.13%
Shares Outstanding (Basic)	1,550	1,550	1,550	1,550	1,454
Shares Outstanding (Diluted)	1,550	1,550	1,550	1,550	1,454
Shares Change (YoY)	-	-	-	6.59%	3.86%
EPS (Basic)	0.00	-0.01	0.00	0.02	0.02
EPS (Diluted)	0.00	-0.01	0.00	0.02	0.02
EPS Growth	-	-	-98.31%	13.61%	-16.21%
Free Cash Flow	24.86	7.04	-19.09	46.86	13.08
Free Cash Flow Per Share	0.02	0.01	-0.01	0.03	0.01
Gross Margin	14.37%	15.56%	17.43%	15.84%	16.72%
Operating Margin	-4.96%	-4.50%	-2.43%	3.50%	1.60%
Profit Margin	1.71%	-2.29%	0.13%	4.22%	4.66%
Free Cash Flow Margin	5.52%	1.75%	-4.87%	7.15%	2.67%
EBITDA	-15.35	-10.69	-2.29	29.7	18.95
EBITDA Margin	-3.41%	-2.65%	-0.58%	4.53%	3.88%
D&A For EBITDA	6.98	7.47	7.26	6.72	11.13
EBIT	-22.33	-18.16	-9.54	22.98	7.82
EBIT Margin	-4.96%	-4.50%	-2.43%	3.50%	1.60%
Effective Tax Rate	11.72%	-	25.11%	15.97%	14.03%

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