HKG:1870 Income Statement

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

Millions HKD. 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	184.08	200.63	192.4	152.22	163.08	435.8
Revenue Growth (YoY)	-8.26%	4.28%	26.40%	-6.66%	-62.58%	-9.11%
Cost of Revenue	154.98	152.54	139.61	114.63	123.01	461.42
Gross Profit	29.1	48.09	52.79	37.59	40.07	-25.63
Selling, General & Admin	46.85	35.38	24.27	17.7	15.21	30.01
Other Operating Expenses	1.8	1.43	1.17	0.75	-0.12	-0.34
Operating Expenses	50.52	36.81	25.43	18.45	15.1	29.67
Operating Income	-21.42	11.29	27.36	19.14	24.97	-55.3
Interest Expense	-4.47	-3.72	-2.83	-2.4	-0.46	-0.61
Interest & Investment Income	0.28	0.24	0.05	0.04	0.03	0.37
Currency Exchange Gain (Loss)	2.68	-0.49	-0.22	0.09	-0.36	0.6
Other Non Operating Income (Expenses)	0	-	-	-	-	-
EBT Excluding Unusual Items	-22.92	7.31	24.37	16.87	24.18	-54.94
Other Unusual Items	-	-	-	0.55	-	6.43
Pretax Income	-22.92	7.31	24.37	17.41	24.18	-48.51
Income Tax Expense	1.67	3.04	5.74	4.64	5.07	-0.67
Earnings From Continuing Operations	-24.59	4.28	18.63	12.77	19.11	-47.84
Earnings From Discontinued Operations	-	-	-	-92.55	-206.57	-
Net Income to Company	-24.59	4.28	18.63	-79.78	-187.46	-47.84
Minority Interest in Earnings	1.65	0.17	1.42	0.24	-	-
Net Income	-22.94	4.44	20.05	-79.54	-187.46	-47.84
Net Income to Common	-22.94	4.44	20.05	-79.54	-187.46	-47.84
Net Income Growth	-	-77.85%	-	-	-	-
Shares Outstanding (Basic)	656	624	624	624	558	520
Shares Outstanding (Diluted)	656	624	624	624	558	520
Shares Change (YoY)	5.06%	-	-	11.79%	7.34%	23.66%
EPS (Basic)	-0.03	0.01	0.03	-0.13	-0.34	-0.09
EPS (Diluted)	-0.03	0.01	0.03	-0.13	-0.34	-0.09
EPS Growth	-	-77.85%	-	-	-	-
Free Cash Flow	-14.73	-3.66	1.66	-24.53	-70.25	-110.32
Free Cash Flow Per Share	-0.02	-0.01	0.00	-0.04	-0.13	-0.21
Gross Margin	15.81%	23.97%	27.44%	24.70%	24.57%	-5.88%
Operating Margin	-11.64%	5.63%	14.22%	12.57%	15.31%	-12.69%
Profit Margin	-12.46%	2.21%	10.42%	-52.26%	-114.95%	-10.98%
Free Cash Flow Margin	-8.00%	-1.82%	0.86%	-16.12%	-43.08%	-25.31%
EBITDA	-18.77	12.06	28.14	19.21	25.59	-53.95
EBITDA Margin	-10.20%	6.01%	14.63%	12.62%	15.69%	-12.38%
D&A For EBITDA	2.65	0.78	0.78	0.07	0.62	1.35
EBIT	-21.42	11.29	27.36	19.14	24.97	-55.3
EBIT Margin	-11.64%	5.63%	14.22%	12.57%	15.31%	-12.69%
Effective Tax Rate	-	41.53%	23.54%	26.66%	20.98%	-

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.