HKG:8375 Income Statement

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

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	92.11	81.55	84.26	86.37	132.48
Revenue Growth (YoY)	12.95%	-3.22%	-2.44%	-34.80%	37.61%
Cost of Revenue	85.45	75.41	78.14	81.31	109.2
Gross Profit	6.65	6.14	6.12	5.06	23.28
Selling, General & Admin	22.38	16.52	15.83	19.04	18
Operating Expenses	22.38	16.52	15.83	19.04	18
Operating Income	-15.72	-10.38	-9.7	-13.98	5.29
Interest Expense	-0.26	-0.57	-0.64	-0.64	-0.58
Interest & Investment Income	-	0.13	0.17	0.24	0.21
Currency Exchange Gain (Loss)	-	-0.25	0.04	0.11	-0.14
Other Non Operating Income (Expenses)	-0.27	2.37	0.28	0.77	2.21
EBT Excluding Unusual Items	-16.26	-8.69	-9.86	-13.49	6.99
Gain (Loss) on Sale of Investments	0.1	5.95	2.95	-1.59	0.09
Asset Writedown	-	-2.44	-4.94	-4.24	-0.12
Other Unusual Items	-	0.18	-	0.29	0.02
Pretax Income	-16.16	-5.01	-11.85	-19.03	6.98
Income Tax Expense	0.63	0.47	0.34	-0.48	1.91
Net Income	-16.79	-5.48	-12.19	-18.55	5.08
Net Income to Common	-16.79	-5.48	-12.19	-18.55	5.08
Net Income Growth	-	-	-	-	531.47%
Shares Outstanding (Basic)	288	288	288	277	198
Shares Outstanding (Diluted)	288	288	288	277	198
Shares Change (YoY)	-	-	4.13%	39.70%	23.74%
EPS (Basic)	-0.06	-0.02	-0.04	-0.07	0.03
EPS (Diluted)	-0.06	-0.02	-0.04	-0.07	0.03
EPS Growth	-	-	-	-	410.31%
Free Cash Flow	-	-6.47	1.59	-8.4	-0.63
Free Cash Flow Per Share	-	-0.02	0.01	-0.03	-0.00
Gross Margin	7.22%	7.53%	7.27%	5.86%	17.57%
Operating Margin	-17.07%	-12.72%	-11.52%	-16.19%	3.99%
Profit Margin	-18.23%	-6.72%	-14.46%	-21.47%	3.83%
Free Cash Flow Margin	-	-7.93%	1.88%	-9.72%	-0.48%
EBITDA	-12.97	-7.62	-7.54	-12.11	6.39
EBITDA Margin	-14.08%	-9.35%	-8.94%	-14.02%	4.83%
D&A For EBITDA	2.76	2.76	2.17	1.88	1.11
EBIT	-15.72	-10.38	-9.7	-13.98	5.29
EBIT Margin	-17.07%	-12.72%	-11.52%	-16.19%	3.99%
Effective Tax Rate	-	-	-	-	27.30%

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