CHYY Development Group Limited (HKG:8128)

CHYY Development Group 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
Revenue	47.84	69.63	67.86	119.43	176.84
Revenue Growth (YoY)	-31.30%	2.61%	-43.18%	-32.46%	-23.40%
Cost of Revenue	35.39	56.91	59.22	104.31	153.04
Gross Profit	12.44	12.72	8.64	15.12	23.79
Selling, General & Admin	38.95	42.52	55.47	54.51	78.23
Other Operating Expenses	0.97	0.1	1.28	7.84	2.11
Operating Expenses	27.13	11.71	12.78	163.96	140.08
Operating Income	-14.68	1.01	-4.14	-148.83	-116.29
Interest Expense	-3.18	-3.54	-4.18	-5.36	-6.18
Interest & Investment Income	7	5.81	6.17	7.4	6.42
Earnings From Equity Investments	-4.06	-5.49	3.69	-2.15	4.74
Other Non Operating Income (Expenses)	3.15	1.08	0.69	2.3	7.08
EBT Excluding Unusual Items	-11.77	-1.12	2.25	-146.65	-104.24
Gain (Loss) on Sale of Investments	3.46	1.48	0.65	-0.16	1
Gain (Loss) on Sale of Assets	-1.37	4.76	-1.42	2.84	5.31
Asset Writedown	-3.47	-0.55	-1.5	0.06	-
Legal Settlements	8.01	12.39	7.93	-	-
Other Unusual Items	-	-6.01	-0.81	-13.8	-2.98
Pretax Income	-5.14	10.94	7.09	-157.71	-100.9
Income Tax Expense	-11.3	-0.35	2.37	-22.24	1.42
Earnings From Continuing Operations	6.16	11.29	4.72	-135.46	-102.33
Minority Interest in Earnings	0.96	-0.53	4.75	1.13	5
Net Income	7.12	10.76	9.48	-134.33	-97.33
Net Income to Common	7.12	10.76	9.48	-134.33	-97.33
Net Income Growth	-33.84%	13.55%	-	-	-
Shares Outstanding (Basic)	4,511	4,523	4,527	4,527	4,419
Shares Outstanding (Diluted)	4,512	4,523	4,527	4,527	4,419
Shares Change (YoY)	-0.25%	-0.08%	-	2.44%	-0.46%
EPS (Basic)	0.00	0.00	0.00	-0.03	-0.02
EPS (Diluted)	0.00	0.00	0.00	-0.03	-0.02
EPS Growth	-33.68%	13.62%	-	-	-
Free Cash Flow	-	-23.25	4.06	-20.22	-58.14
Free Cash Flow Per Share	-	-0.01	0.00	-0.00	-0.01
Gross Margin	26.01%	18.26%	12.73%	12.66%	13.46%
Operating Margin	-30.70%	1.45%	-6.09%	-124.62%	-65.76%
Profit Margin	14.88%	15.45%	13.96%	-112.48%	-55.04%
Free Cash Flow Margin	-	-33.39%	5.98%	-16.93%	-32.88%
EBITDA	-8.25	7.45	2.75	-136.56	-103.23
EBITDA Margin	-17.24%	10.70%	4.05%	-114.34%	-58.38%
D&A For EBITDA	6.44	6.44	6.88	12.28	13.06
EBIT	-14.68	1.01	-4.14	-148.83	-116.29
EBIT Margin	-30.70%	1.45%	-6.09%	-124.62%	-65.76%
Effective Tax Rate	-	-	33.41%	-	-

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