Fameglow Holdings Income Statement

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

Millions HKD. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Revenue	550.4	435.27	299.36	227.58	179.63	82.06
Revenue Growth (YoY)	56.28%	45.40%	31.54%	26.69%	118.91%	-9.25%
Cost of Revenue	286.29	221.06	141.58	110.42	96.79	55.21
Gross Profit	264.11	214.21	157.78	117.16	82.85	26.84
Selling, General & Admin	67.92	54.11	36.61	23.14	28.82	20.09
Other Operating Expenses	60.1	46.41	30.53	29.74	19.22	12.99
Operating Expenses	203.89	160.22	113.36	99.69	91.21	62.77
Operating Income	60.22	54	44.42	17.48	-8.36	-35.93
Interest Expense	-4.87	-4.09	-3.16	-3.8	-4.96	-3.17
Interest & Investment Income	1.26	1.31	1.21	0.38	0.36	1.12
Other Non Operating Income (Expenses)	2.86	2.82	0.95	0.96	1.91	0.94
EBT Excluding Unusual Items	59.48	54.04	43.42	15.01	-11.05	-37.04
Gain (Loss) on Sale of Assets	0.13	-	0.86	-	-	-
Asset Writedown	-	-	-	-4.36	-	-
Other Unusual Items	0.85	0.96	-	6.38	3.3	10.04
Pretax Income	60.46	55	44.28	17.02	-7.75	-27
Income Tax Expense	10.33	9.28	3.53	0.66	1.03	-0.04
Net Income	50.14	45.73	40.75	16.37	-8.78	-26.96
Net Income to Common	50.14	45.73	40.75	16.37	-8.78	-26.96
Net Income Growth	-9.96%	12.21%	148.95%	-	-	-
Shares Outstanding (Basic)	800	800	800	800	800	800
Shares Outstanding (Diluted)	800	800	800	800	800	800
EPS (Basic)	0.06	0.06	0.05	0.02	-0.01	-0.03
EPS (Diluted)	0.06	0.06	0.05	0.02	-0.01	-0.03
EPS Growth	-9.96%	12.21%	148.95%	-	-	-
Free Cash Flow	-19.91	30.14	21.34	41.87	-9.71	6.82
Free Cash Flow Per Share	-0.03	0.04	0.03	0.05	-0.01	0.01
Gross Margin	47.98%	49.21%	52.70%	51.48%	46.12%	32.71%
Operating Margin	10.94%	12.40%	14.84%	7.68%	-4.65%	-43.79%
Profit Margin	9.11%	10.51%	13.61%	7.19%	-4.89%	-32.85%
Free Cash Flow Margin	-3.62%	6.93%	7.13%	18.40%	-5.41%	8.31%
EBITDA	93.95	82.5	70.19	43.23	11.04	-23.21
EBITDA Margin	17.07%	18.95%	23.45%	18.99%	6.14%	-28.28%
D&A For EBITDA	33.73	28.5	25.78	25.75	19.39	12.73
EBIT	60.22	54	44.42	17.48	-8.36	-35.93
EBIT Margin	10.94%	12.40%	14.84%	7.68%	-4.65%	-43.79%
Effective Tax Rate	17.08%	16.86%	7.97%	3.85%	-	-

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