Jisheng Group Holdings Limited (HKG:8133)

Jisheng Group Holdings Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	73.27	44.73	53.78	62.71	83.49	85.6
Revenue Growth (YoY)	66.49%	-16.83%	-14.24%	-24.89%	-2.46%	67.90%
Cost of Revenue	55.28	28.93	39.75	48.18	63.3	63.67
Gross Profit	18	15.8	14.02	14.53	20.2	21.93
Selling, General & Admin	18.35	18.22	21.29	20.12	35.3	39.93
Other Operating Expenses	-	-	-	-	-	-1.5
Operating Expenses	18.35	18.22	21.29	20.12	35.3	38.43
Operating Income	-0.35	-2.42	-7.27	-5.59	-15.11	-16.5
Interest Expense	-0.36	-0.52	-0.56	-0.83	-1.32	-0.97
Interest & Investment Income	0.01	0.01	0.01	0	0.01	0.01
Other Non Operating Income (Expenses)	0.51	1.38	0.36	0.19	0.2	-
EBT Excluding Unusual Items	-0.19	-1.56	-7.46	-6.23	-16.22	-17.46
Gain (Loss) on Sale of Assets	0.08	0.08	-	-	-	-
Asset Writedown	-	-	-	-	-	-10.95
Other Unusual Items	0.01	0.01	-	-	0.07	3.23
Pretax Income	-0.1	-1.47	-7.46	-6.23	-16.15	-25.18
Income Tax Expense	-	-	-	-	-	0.06
Earnings From Continuing Operations	-0.1	-1.47	-7.46	-6.23	-16.15	-25.24
Earnings From Discontinued Operations	-	-	1.86	-5.91	-	1.01
Net Income to Company	-0.1	-1.47	-5.6	-12.14	-16.15	-24.23
Minority Interest in Earnings	-0.95	-0.47	0.56	-	2.15	1.56
Net Income	-1.05	-1.94	-5.04	-12.14	-14	-22.67
Net Income to Common	-1.05	-1.94	-5.04	-12.14	-14	-22.67
Shares Outstanding (Basic)	38	38	31	18	11	10
Shares Outstanding (Diluted)	38	38	31	18	11	10
Shares Change (YoY)	-1.02%	22.14%	70.87%	69.88%	3.83%	18.55%
EPS (Basic)	-0.03	-0.05	-0.16	-0.66	-1.30	-2.19
EPS (Diluted)	-0.03	-0.05	-0.16	-0.66	-1.30	-2.19
Free Cash Flow	-0.52	-4.81	-4.42	0.12	-11.66	4.09
Free Cash Flow Per Share	-0.01	-0.13	-0.14	0.01	-1.08	0.40
Gross Margin	24.56%	35.33%	26.07%	23.17%	24.19%	25.62%
Operating Margin	-0.48%	-5.41%	-13.52%	-8.91%	-18.09%	-19.27%
Profit Margin	-1.43%	-4.34%	-9.38%	-19.36%	-16.77%	-26.48%
Free Cash Flow Margin	-0.71%	-10.74%	-8.21%	0.20%	-13.97%	4.78%
EBITDA	0.32	-1.72	-4.77	-1.84	-12.26	-10.65
EBITDA Margin	0.44%	-3.84%	-8.87%	-2.94%	-14.68%	-12.45%
D&A For EBITDA	0.67	0.7	2.5	3.75	2.85	5.84
EBIT	-0.35	-2.42	-7.27	-5.59	-15.11	-16.5
EBIT Margin	-0.48%	-5.41%	-13.52%	-8.91%	-18.09%	-19.27%

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