Asia Pioneer Entertainment Holdings Limited (HKG:8400)

HKG:8400 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	65.84	50.75	29.69	10.51	7.63
Revenue Growth (YoY)	29.73%	70.92%	182.55%	37.67%	-81.14%
Cost of Revenue	36.71	27.82	17.7	10.74	10.04
Gross Profit	29.13	22.93	12	-0.23	-2.41
Selling, General & Admin	22.95	20.34	14.48	16.23	18.65
Operating Expenses	22.94	20.27	14.52	16.24	18.65
Operating Income	6.18	2.66	-2.52	-16.47	-21.06
Interest Expense	-0.14	-0.24	-0.1	-0.09	-0.09
Interest & Investment Income	-	0.03	0.04	0.01	0.01
Currency Exchange Gain (Loss)	-	-0.1	0.07	-0.04	-0.1
Other Non Operating Income (Expenses)	-0.01	0.18	0.09	0.64	0.24
EBT Excluding Unusual Items	6.04	2.54	-2.42	-15.95	-21
Gain (Loss) on Sale of Assets	-	-	-	0.02	-
Asset Writedown	-	-	-	-	-2.08
Other Unusual Items	-	-	0	0.26	0
Pretax Income	6.04	2.54	-2.42	-15.67	-23.08
Income Tax Expense	-0.1	-1.22	-0.48	-0.93	-
Net Income	6.14	3.76	-1.93	-14.74	-23.08
Net Income to Common	6.14	3.76	-1.93	-14.74	-23.08
Net Income Growth	63.25%	-	-	-	-
Shares Outstanding (Basic)	1,006	1,000	1,000	1,000	1,000
Shares Outstanding (Diluted)	1,006	1,000	1,000	1,000	1,000
Shares Change (YoY)	0.60%	-	-	-	-
EPS (Basic)	0.01	0.00	-0.00	-0.01	-0.02
EPS (Diluted)	0.01	0.00	-0.00	-0.01	-0.02
EPS Growth	62.32%	-	-	-	-
Free Cash Flow	9.88	3.1	1.38	-15.36	-17.08
Free Cash Flow Per Share	0.01	0.00	0.00	-0.01	-0.02
Gross Margin	44.24%	45.19%	40.40%	-2.18%	-31.57%
Operating Margin	9.39%	5.25%	-8.49%	-156.68%	-275.95%
Profit Margin	9.32%	7.41%	-6.51%	-140.27%	-302.31%
Free Cash Flow Margin	15.00%	6.11%	4.65%	-146.15%	-223.73%
EBITDA	6.89	3.28	-1.9	-15.9	-20.02
EBITDA Margin	10.46%	6.46%	-6.42%	-151.32%	-262.22%
D&A For EBITDA	0.7	0.62	0.62	0.56	1.05
EBIT	6.18	2.66	-2.52	-16.47	-21.06
EBIT Margin	9.39%	5.25%	-8.49%	-156.68%	-275.95%

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