Basic House New Life Group Limited (HKG:8360)

HKG:8360 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
Operating Revenue	79.41	65.67	63.81	140.06	109.45
Revenue	79.41	65.67	63.81	140.06	109.45
Revenue Growth (YoY)	20.93%	2.91%	-54.44%	27.98%	61.43%
Cost of Revenue	78.5	63.93	68.73	142.4	110.55
Gross Profit	0.91	1.74	-4.92	-2.33	-1.1
Selling, General & Admin	0.46	7.49	3.06	5	7.82
Other Operating Expenses	12.71	10.54	9.87	9.29	29.19
Operating Expenses	13.17	18.03	12.99	14.3	37.01
Operating Income	-12.26	-16.29	-17.91	-16.63	-38.11
Interest Expense	-29.39	-3.14	-1.89	-1.79	-4.68
Interest & Investment Income	4.65	0.68	0.32	0.06	0.05
Earnings From Equity Investments	-0.09	0.06	-1.12	-	-0.1
Currency Exchange Gain (Loss)	0.01	-	-	-	-
Other Non Operating Income (Expenses)	0.13	-	-	-1.21	-
EBT Excluding Unusual Items	-36.95	-18.68	-20.6	-19.57	-42.84
Merger & Restructuring Charges	-	-	-	-	-0.15
Impairment of Goodwill	-	-0.31	-	-1.12	-
Gain (Loss) on Sale of Investments	-0	3.02	-3.35	-0.12	0.39
Gain (Loss) on Sale of Assets	0.55	4.68	6.34	0.01	0.17
Other Unusual Items	4.32	0.94	-	-	-0.1
Pretax Income	-32.09	-10.36	-17.61	-20.79	-42.54
Income Tax Expense	0.64	0.46	0.04	-	-0.12
Earnings From Continuing Operations	-32.73	-10.82	-17.64	-20.79	-42.42
Minority Interest in Earnings	0.18	-0.45	1.78	2.87	10.1
Net Income	-32.54	-11.26	-15.86	-17.92	-32.32
Net Income to Common	-32.54	-11.26	-15.86	-17.92	-32.32
Shares Outstanding (Basic)	360	360	360	356	170
Shares Outstanding (Diluted)	360	360	360	356	170
Shares Change (YoY)	-	-	1.33%	108.62%	138.02%
EPS (Basic)	-0.09	-0.03	-0.04	-0.05	-0.19
EPS (Diluted)	-0.09	-0.03	-0.04	-0.05	-0.19
Free Cash Flow	-	-15.73	0.8	-18.9	-11.54
Free Cash Flow Per Share	-	-0.04	0.00	-0.05	-0.07
Gross Margin	1.15%	2.65%	-7.70%	-1.67%	-1.01%
Operating Margin	-15.44%	-24.80%	-28.06%	-11.87%	-34.82%
Profit Margin	-40.98%	-17.15%	-24.85%	-12.79%	-29.53%
Free Cash Flow Margin	-	-23.96%	1.26%	-13.49%	-10.55%
EBITDA	-11.91	-15.94	-16.84	-15.52	-36.83
EBITDA Margin	-15.00%	-24.27%	-26.40%	-11.08%	-33.65%
D&A For EBITDA	0.35	0.35	1.06	1.11	1.29
EBIT	-12.26	-16.29	-17.91	-16.63	-38.11
EBIT Margin	-15.44%	-24.80%	-28.06%	-11.87%	-34.82%
Advertising Expenses	-	6.36	2.78	4.73	7.82

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