Stream Ideas Group Limited (HKG:8401)

Stream Ideas Group Income Statement

Financials in millions HKD. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	30.61	13.16	11.77	15.11	18.32	23.41
Revenue Growth (YoY)	236.80%	11.81%	-22.10%	-17.55%	-21.74%	-6.02%
Cost of Revenue	19.38	5.34	7.76	9.12	11.25	12.14
Gross Profit	11.23	7.82	4.01	5.98	7.07	11.27
Selling, General & Admin	14.87	12.75	17.37	19.03	20.26	20.55
Other Operating Expenses	-0.03	-	-0.01	0.08	-0.11	-0.95
Operating Expenses	14.84	12.75	17.37	19.11	20.15	19.6
Operating Income	-3.61	-4.93	-13.36	-13.12	-13.08	-8.33
Interest Expense	-0.01	-0.02	-0.01	-0.02	-0.01	-0.02
Interest & Investment Income	0.04	0.06	0.06	0.01	0	0.26
EBT Excluding Unusual Items	-3.59	-4.89	-13.31	-13.13	-13.09	-8.09
Gain (Loss) on Sale of Investments	-	-	0.1	-3.15	0.02	-1.33
Other Unusual Items	-	-	-	0.29	-	-
Pretax Income	-3.57	-4.89	-13.21	-16	-13.07	-9.42
Income Tax Expense	0.24	-	0	0.35	0.06	0.12
Net Income	-3.81	-4.89	-13.21	-16.35	-13.13	-9.54
Net Income to Common	-3.81	-4.89	-13.21	-16.35	-13.13	-9.54
Shares Outstanding (Basic)	412	240	200	200	200	200
Shares Outstanding (Diluted)	412	240	200	200	200	200
Shares Change (YoY)	87.36%	20.00%	-	-	-	-
EPS (Basic)	-0.01	-0.02	-0.07	-0.08	-0.07	-0.05
EPS (Diluted)	-0.01	-0.02	-0.07	-0.08	-0.07	-0.05
Free Cash Flow	-26.34	-8.39	-8.33	-11.35	-10.61	-5.1
Free Cash Flow Per Share	-0.06	-0.04	-0.04	-0.06	-0.05	-0.03
Gross Margin	36.68%	59.42%	34.09%	39.61%	38.60%	48.13%
Operating Margin	-11.80%	-37.49%	-113.50%	-86.87%	-71.37%	-35.59%
Profit Margin	-12.44%	-37.17%	-112.25%	-108.24%	-71.66%	-40.73%
Free Cash Flow Margin	-86.07%	-63.74%	-70.79%	-75.15%	-57.91%	-21.79%
EBITDA	-3.01	-4.88	-13.31	-13.05	-12.98	-8.22
EBITDA Margin	-9.84%	-37.08%	-113.08%	-86.38%	-70.86%	-35.13%
D&A For EBITDA	0.6	0.06	0.05	0.08	0.09	0.11
EBIT	-3.61	-4.93	-13.36	-13.12	-13.08	-8.33
EBIT Margin	-11.80%	-37.49%	-113.50%	-86.87%	-71.37%	-35.59%

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