Scorching Dragon Holdings Income Statement

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

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	20.71	54.44	104.45	79.47	224.19	196.04
Revenue Growth (YoY)	-77.80%	-47.88%	31.44%	-64.55%	14.36%	-51.27%
Cost of Revenue	5.98	15.57	29.74	25.4	72.17	61.06
Gross Profit	14.73	38.88	74.71	54.07	152.03	134.98
Selling, General & Admin	19.73	33.04	48.46	49.07	105.68	112.4
Other Operating Expenses	26.64	27.12	18.87	22.21	50.43	45.43
Operating Expenses	47.48	61.26	68.2	75.01	185.83	205.64
Operating Income	-32.75	-22.38	6.51	-20.95	-33.8	-70.67
Interest Expense	-1.7	-2.14	-3.28	-3.24	-3.8	-5.53
Interest & Investment Income	0	-	-	0.04	0.37	0.43
Currency Exchange Gain (Loss)	-0	-	-	-	0.02	0.15
Other Non Operating Income (Expenses)	0	0.03	0.76	0.98	0.43	8.35
EBT Excluding Unusual Items	-34.44	-24.49	3.99	-23.17	-36.78	-67.27
Gain (Loss) on Sale of Investments	-	-	-	0.28	0.07	0.06
Gain (Loss) on Sale of Assets	0.12	0.12	-	12.63	-	-0.64
Asset Writedown	-	-	-0.42	-6.43	-17.95	-22.44
Other Unusual Items	0.48	0.48	-2.09	11.53	3.96	15.67
Pretax Income	-33.84	-23.89	1.48	-5.16	-50.71	-74.62
Income Tax Expense	3.15	3.15	0.15	0.14	0.05	0.14
Earnings From Continuing Operations	-36.99	-27.04	1.33	-5.3	-50.77	-74.76
Net Income	-36.99	-27.04	1.33	-5.3	-50.77	-74.76
Net Income to Common	-36.99	-27.04	1.33	-5.3	-50.77	-74.76
Shares Outstanding (Basic)	243	236	187	173	156	144
Shares Outstanding (Diluted)	243	236	187	173	156	144
Shares Change (YoY)	11.92%	26.20%	8.38%	10.49%	8.60%	-
EPS (Basic)	-0.15	-0.11	0.01	-0.03	-0.32	-0.52
EPS (Diluted)	-0.15	-0.11	0.01	-0.03	-0.32	-0.52
Free Cash Flow	-18.43	-7.65	5.82	-4.3	28.09	-2.85
Free Cash Flow Per Share	-0.08	-0.03	0.03	-0.03	0.18	-0.02
Gross Margin	71.13%	71.41%	71.53%	68.03%	67.81%	68.85%
Operating Margin	-158.12%	-41.11%	6.23%	-26.36%	-15.08%	-36.05%
Profit Margin	-178.61%	-49.66%	1.27%	-6.66%	-22.64%	-38.14%
Free Cash Flow Margin	-88.98%	-14.04%	5.58%	-5.41%	12.53%	-1.46%
EBITDA	-31.94	-21.58	7.31	-20.15	-26.84	-57.88
EBITDA Margin	-154.20%	-39.64%	7.00%	-25.35%	-11.97%	-29.52%
D&A For EBITDA	0.81	0.8	0.8	0.8	6.96	12.79
EBIT	-32.75	-22.38	6.51	-20.95	-33.8	-70.67
EBIT Margin	-158.12%	-41.11%	6.23%	-26.36%	-15.08%	-36.05%
Effective Tax Rate	-	-	10.28%	-	-	-

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