Kin Pang Holdings Income Statement

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

Millions MOP. 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	685.62	675.23	582.93	598.82	958.96	694.36
Revenue Growth (YoY)	-3.19%	15.83%	-2.65%	-37.55%	38.11%	137.29%
Cost of Revenue	667.77	668.2	572.6	575.07	949.76	652.38
Gross Profit	17.85	7.03	10.33	23.75	9.2	41.98
Selling, General & Admin	28.32	30.99	29.8	30.58	27.42	20.69
Other Operating Expenses	-3.92	-4.22	-2.49	-1.88	-0.32	-1.07
Operating Expenses	24.07	25.68	33.09	29.6	28.56	25.6
Operating Income	-6.22	-18.65	-22.76	-5.85	-19.37	16.38
Interest Expense	-4.3	-3.97	-6.18	-5.16	-2.53	-1.28
Interest & Investment Income	0.54	0.63	0.93	0.25	0.7	0.7
Earnings From Equity Investments	-	-	-0.03	-0.03	-	-
Other Non Operating Income (Expenses)	-	-	-0.88	-	-	-
EBT Excluding Unusual Items	-9.98	-21.99	-28.92	-10.79	-21.2	15.79
Gain (Loss) on Sale of Assets	0.09	-0.05	-0.04	-0.12	-	-
Other Unusual Items	0	0	-4.47	1.31	-	0.43
Pretax Income	-9.89	-22.04	-33.43	-9.6	-21.2	16.22
Income Tax Expense	-3.88	-4.35	0.69	2.04	-0.42	3.33
Net Income	-6.02	-17.69	-34.12	-11.64	-20.78	12.89
Net Income to Common	-6.02	-17.69	-34.12	-11.64	-20.78	12.89
Net Income Growth	-	-	-	-	-	-9.51%
Shares Outstanding (Basic)	1,100	1,100	1,092	1,000	1,000	1,000
Shares Outstanding (Diluted)	1,100	1,100	1,092	1,000	1,000	1,000
Shares Change (YoY)	-0.06%	0.73%	9.20%	-	-	-
EPS (Basic)	-0.01	-0.02	-0.03	-0.01	-0.02	0.01
EPS (Diluted)	-0.01	-0.02	-0.03	-0.01	-0.02	0.01
EPS Growth	-	-	-	-	-	-9.51%
Free Cash Flow	-16.01	-40.19	33.8	33.7	-110.89	5.97
Free Cash Flow Per Share	-0.01	-0.04	0.03	0.03	-0.11	0.01
Gross Margin	2.60%	1.04%	1.77%	3.97%	0.96%	6.04%
Operating Margin	-0.91%	-2.76%	-3.90%	-0.98%	-2.02%	2.36%
Profit Margin	-0.88%	-2.62%	-5.85%	-1.94%	-2.17%	1.86%
Free Cash Flow Margin	-2.33%	-5.95%	5.80%	5.63%	-11.56%	0.86%
EBITDA	22.22	4.83	-4.07	9.21	-8.72	24.06
EBITDA Margin	3.24%	0.71%	-0.70%	1.54%	-0.91%	3.46%
D&A For EBITDA	28.44	23.48	18.69	15.06	10.65	7.68
EBIT	-6.22	-18.65	-22.76	-5.85	-19.37	16.38
EBIT Margin	-0.91%	-2.76%	-3.90%	-0.98%	-2.02%	2.36%
Effective Tax Rate	-	-	-	-	-	20.54%

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