K2 F&B Holdings Limited (HKG:2108)

Accolade Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	57.17	55.74	47.29	37.39	34.9
Revenue	57.17	55.74	47.29	37.39	34.9
Revenue Growth (YoY)	2.57%	17.87%	26.49%	7.12%	-16.91%
Cost of Revenue	19.33	19.52	16.29	13.97	14.63
Gross Profit	37.84	36.22	31	23.42	20.27
Selling, General & Admin	25.76	25.54	20.55	16.55	14.75
Other Operating Expenses	3.06	3.17	2.78	1.48	1.46
Operating Expenses	34.14	33.72	26.83	19.36	17.66
Operating Income	3.71	2.5	4.17	4.06	2.61
Interest Expense	-3.62	-2.79	-1.64	-1.53	-1.71
Interest & Investment Income	0.05	0.01	0.06	0.03	0.02
Currency Exchange Gain (Loss)	0.03	-0.01	-0	-0.01	0.25
Other Non Operating Income (Expenses)	0.28	0.17	0.06	0.24	0.11
EBT Excluding Unusual Items	0.45	-0.12	2.65	2.78	1.28
Gain (Loss) on Sale of Investments	0.02	0.02	0.03	-	-
Gain (Loss) on Sale of Assets	0.69	1.05	0.04	-	0.01
Asset Writedown	1.55	6.32	2.23	0.65	-0.85
Other Unusual Items	0.38	0.65	1.23	1.57	2.03
Pretax Income	3.08	7.92	6.18	5	2.47
Income Tax Expense	0.28	0.61	0.5	0.44	0.28
Earnings From Continuing Operations	2.79	7.31	5.67	4.57	2.19
Minority Interest in Earnings	0.02	-	-	-	-
Net Income	2.81	7.31	5.67	4.57	2.19
Net Income to Common	2.81	7.31	5.67	4.57	2.19
Net Income Growth	-61.55%	28.83%	24.21%	108.58%	-57.54%
Shares Outstanding (Basic)	800	800	800	800	800
Shares Outstanding (Diluted)	800	800	800	800	800
Shares Change (YoY)	-	-	-	-	4.58%
EPS (Basic)	0.00	0.01	0.01	0.01	0.00
EPS (Diluted)	0.00	0.01	0.01	0.01	0.00
EPS Growth	-61.55%	28.84%	24.20%	108.62%	-59.41%
Free Cash Flow	6.1	5.33	6.1	6	7.35
Free Cash Flow Per Share	0.01	0.01	0.01	0.01	0.01
Gross Margin	66.19%	64.98%	65.56%	62.64%	58.08%
Operating Margin	6.48%	4.49%	8.82%	10.85%	7.48%
Profit Margin	4.92%	13.11%	12.00%	12.22%	6.28%
Free Cash Flow Margin	10.66%	9.55%	12.90%	16.04%	21.04%
EBITDA	5.45	4.53	5.39	4.68	3.05
EBITDA Margin	9.52%	8.13%	11.40%	12.52%	8.72%
D&A For EBITDA	1.74	2.03	1.22	0.62	0.44
EBIT	3.71	2.5	4.17	4.06	2.61
EBIT Margin	6.48%	4.49%	8.82%	10.85%	7.48%
Effective Tax Rate	9.23%	7.69%	8.13%	8.71%	11.23%
Advertising Expenses	0.07	0.17	0.2	0.16	0.25

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