King's Flair International (Holdings) Limited (HKG:6822)
Hong Kong · Delayed Price · Currency is HKD 0.3900
-0.0050 (-1.27%)
Aug 25, 2026, 3:51 PM HKT
HKG:6822 Income Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 443.64 | 464.6 | 833.91 | 691.14 | 925.66 | 1,302 | |
Revenue Growth | -40.91% | -44.29% | 20.66% | -25.34% | -28.89% | -0.73% |
Cost of Revenue | 352.46 | 381.67 | 626.97 | 511.47 | 726.68 | 1,012 |
Gross Profit | 91.18 | 82.93 | 206.94 | 179.67 | 198.99 | 289.52 |
Selling, General & Admin | 166.92 | 172.74 | 169.25 | 170.84 | 168.99 | 176.41 |
Operating Expenses | 166.92 | 172.74 | 169.25 | 170.84 | 168.99 | 176.41 |
Operating Income | -75.74 | -89.81 | 37.68 | 8.83 | 29.99 | 113.11 |
Interest Expense | -4.94 | -6.03 | -8.08 | -7.66 | -2.56 | -1.41 |
Interest & Investment Income | 0.88 | 3.02 | 4.51 | 4.13 | 3.1 | 3.04 |
Earnings From Equity Investments | 0.74 | 0.72 | -0.59 | 1.55 | 1.76 | 2.72 |
Other Non Operating Income (Expenses) | -0.25 | 5.24 | 7.37 | 5.52 | 8.7 | 7.52 |
EBT Excluding Unusual Items | -79.31 | -86.85 | 40.9 | 12.37 | 40.98 | 124.98 |
Merger & Restructuring Charges | - | - | - | - | -0.13 | - |
Impairment of Goodwill | -0.4 | -0.4 | -4.05 | -7.93 | - | - |
Gain (Loss) on Sale of Investments | 6.04 | 6.04 | 3.82 | 2.25 | -4.47 | -4.9 |
Gain (Loss) on Sale of Assets | - | - | 0.04 | - | - | 6.37 |
Asset Writedown | -0.9 | -23.9 | -9.6 | -15.9 | -3.7 | 1 |
Other Unusual Items | - | - | - | - | 3.1 | - |
Pretax Income | -74.57 | -105.11 | 31.11 | -9.21 | 35.78 | 127.45 |
Income Tax Expense | 2.02 | 3.2 | 10.92 | 4.37 | 6.82 | 21.7 |
Earnings From Continuing Operations | -76.59 | -108.31 | 20.19 | -13.58 | 28.96 | 105.75 |
Minority Interest in Earnings | -3.73 | -0.61 | 1.65 | -1.25 | -5.72 | -10.84 |
Net Income | -80.31 | -108.91 | 21.84 | -14.83 | 23.25 | 94.91 |
Net Income to Common | -80.31 | -108.91 | 21.84 | -14.83 | 23.25 | 94.91 |
Net Income Growth | - | - | - | - | -75.50% | -16.81% |
Shares Outstanding (Basic) | 700 | 700 | 700 | 700 | 700 | 700 |
Shares Outstanding (Diluted) | 700 | 700 | 700 | 700 | 700 | 700 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | -0.11 | -0.16 | 0.03 | -0.02 | 0.03 | 0.14 |
EPS (Diluted) | -0.12 | -0.16 | 0.03 | -0.02 | 0.03 | 0.14 |
EPS Growth | - | - | - | - | -75.66% | -16.81% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | - | 23.31 | -17.98 | -7.43 | 26.28 | 65.01 |
Free Cash Flow Per Share | - | 0.03 | -0.03 | -0.01 | 0.04 | 0.09 |
Dividend Per Share | - | - | 0.040 | 0.020 | 0.030 | 0.100 |
Dividend Growth | - | - | 100.00% | -33.33% | -70.00% | -13.04% |
Gross Margin | 20.55% | 17.85% | 24.82% | 26.00% | 21.50% | 22.24% |
Operating Margin | -17.07% | -19.33% | 4.52% | 1.28% | 3.24% | 8.69% |
Profit Margin | -18.10% | -23.44% | 2.62% | -2.15% | 2.51% | 7.29% |
Free Cash Flow Margin | - | 5.02% | -2.16% | -1.07% | 2.84% | 4.99% |
EBITDA | -63.7 | -72.94 | 49.75 | 18.5 | 40.1 | 123.35 |
EBITDA Margin | -14.36% | -15.70% | 5.97% | 2.68% | 4.33% | 9.48% |
D&A For EBITDA | 12.04 | 16.87 | 12.07 | 9.67 | 10.11 | 10.25 |
EBIT | -75.74 | -89.81 | 37.68 | 8.83 | 29.99 | 113.11 |
EBIT Margin | -17.07% | -19.33% | 4.52% | 1.28% | 3.24% | 8.69% |
Effective Tax Rate | - | - | 35.11% | - | 19.06% | 17.03% |