abc Multiactive Income Statement

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

Millions HKD. Fiscal year is Dec - Nov.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '22 Nov 30, 2022	Nov '21 Nov 30, 2021
Revenue	42.8	41.07	26.2	60.24	62.36
Revenue Growth (YoY)	4.23%	56.73%	-56.51%	-3.39%	275.06%
Cost of Revenue	33.91	28.73	10.77	24.61	24.73
Gross Profit	8.9	12.34	15.43	35.64	37.63
Selling, General & Admin	9.58	10.8	12.87	21.33	15.03
Research & Development	1.68	3.27	4.54	4.02	3.68
Other Operating Expenses	-4.62	-0.03	-	-0.06	-
Operating Expenses	5.33	17.25	24.88	29.44	18.82
Operating Income	3.56	-4.92	-9.45	6.19	18.81
Interest Expense	-1.64	-1.43	-1.31	-1.69	-4.04
Interest & Investment Income	-	0.02	0.04	-	-
Currency Exchange Gain (Loss)	-	0.01	0.01	0	-0.01
Other Non Operating Income (Expenses)	3.75	-	0.46	0.37	-
EBT Excluding Unusual Items	5.67	-6.32	-10.25	4.87	14.77
Merger & Restructuring Charges	-	-	-	-	-1.13
Impairment of Goodwill	-	-1.1	-	-	-
Gain (Loss) on Sale of Investments	-	-0.42	-3.55	2.82	-
Asset Writedown	-	-	-0.16	-	-
Other Unusual Items	-	0.01	1.19	1.43	1.62
Pretax Income	5.67	-7.83	-12.77	9.11	15.26
Income Tax Expense	0.14	-	0.01	-	-0.38
Earnings From Continuing Operations	5.53	-7.83	-12.78	9.11	15.64
Minority Interest in Earnings	0.6	0.3	-	-	-
Net Income	6.13	-7.53	-12.78	9.11	15.64
Net Income to Common	6.13	-7.53	-12.78	9.11	15.64
Net Income Growth	-	-	-	-41.75%	-
Shares Outstanding (Basic)	499	476	476	476	351
Shares Outstanding (Diluted)	601	476	476	599	599
Shares Change (YoY)	26.35%	-	-20.61%	-	99.05%
EPS (Basic)	0.01	-0.02	-0.03	0.02	0.04
EPS (Diluted)	0.01	-0.02	-0.03	0.02	0.03
EPS Growth	-	-	-	-48.27%	-
Free Cash Flow	-	6.24	-2.79	-28.04	33.71
Free Cash Flow Per Share	-	0.01	-0.01	-0.05	0.06
Gross Margin	20.78%	30.04%	58.88%	59.15%	60.34%
Operating Margin	8.33%	-11.97%	-36.08%	10.28%	30.17%
Profit Margin	14.33%	-18.33%	-48.78%	15.12%	25.08%
Free Cash Flow Margin	-	15.20%	-10.66%	-46.54%	54.05%
EBITDA	3.88	-4.6	-9.17	6.32	18.9
EBITDA Margin	9.07%	-11.20%	-35.01%	10.49%	30.31%
D&A For EBITDA	0.32	0.32	0.28	0.12	0.09
EBIT	3.56	-4.92	-9.45	6.19	18.81
EBIT Margin	8.33%	-11.97%	-36.08%	10.28%	30.17%
Effective Tax Rate	2.38%	-	-	-	-

Updated May 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.