Star Group Asia Limited (HKG:1560)

Star Group Asia Income Statement

Financials in millions HKD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Operating Revenue	192.36	1,133	1,244	1,699	78.44
Revenue	192.36	1,133	1,244	1,699	78.44
Revenue Growth (YoY)	-83.02%	-8.90%	-26.81%	2066.49%	-25.85%
Cost of Revenue	150.94	1,410	1,244	1,089	15.75
Gross Profit	41.42	-276.86	-0.12	610.1	62.69
Selling, General & Admin	68.05	152.12	157.42	236.39	101.66
Operating Expenses	68.05	152.12	157.42	236.39	101.66
Operating Income	-26.63	-428.98	-157.54	373.71	-38.97
Interest Expense	-73.56	-143.42	-93.99	-19.2	-19.42
Interest & Investment Income	-	0.57	2.83	0.41	0.21
Earnings From Equity Investments	-2.16	17.65	-5.1	-0.4	-
Other Non Operating Income (Expenses)	26.6	14.18	24.96	32.11	21.39
EBT Excluding Unusual Items	-75.75	-540	-228.84	386.63	-36.79
Gain (Loss) on Sale of Investments	-76.57	-17.84	-6.97	-23.57	0.14
Gain (Loss) on Sale of Assets	1.63	0.24	0.04	-	2.17
Asset Writedown	-136.45	-52.78	-65.4	9.73	-8.53
Other Unusual Items	-	-	-	-	7.01
Pretax Income	-287.14	-610.38	-301.17	372.78	-36
Income Tax Expense	-18.06	-5.09	-2.97	41.68	1.55
Earnings From Continuing Operations	-269.09	-605.29	-298.21	331.11	-37.55
Minority Interest in Earnings	0.91	0.26	3.61	-1.17	0.41
Net Income	-268.17	-605.03	-294.6	329.93	-37.13
Net Income to Common	-268.17	-605.03	-294.6	329.93	-37.13
Shares Outstanding (Basic)	641	641	641	641	641
Shares Outstanding (Diluted)	641	641	641	1,477	641
Shares Change (YoY)	-	-	-56.58%	130.32%	-20.18%
EPS (Basic)	-0.42	-0.94	-0.46	0.51	-0.06
EPS (Diluted)	-0.42	-0.94	-0.46	0.24	-0.06
Free Cash Flow	-	1,023	845.07	802.14	-873.13
Free Cash Flow Per Share	-	1.59	1.32	0.54	-1.36
Gross Margin	21.53%	-24.43%	-0.01%	35.90%	79.92%
Operating Margin	-13.85%	-37.86%	-12.67%	21.99%	-49.69%
Profit Margin	-139.41%	-53.40%	-23.69%	19.42%	-47.34%
Free Cash Flow Margin	-	90.31%	67.95%	47.20%	-1113.18%
EBITDA	-26.06	-428.4	-156.71	376.3	-37.45
EBITDA Margin	-13.55%	-37.81%	-12.60%	22.14%	-47.75%
D&A For EBITDA	0.57	0.57	0.83	2.59	1.52
EBIT	-26.63	-428.98	-157.54	373.71	-38.97
EBIT Margin	-13.85%	-37.86%	-12.67%	21.99%	-49.69%
Effective Tax Rate	-	-	-	11.18%	-

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