Fameglow Holdings Limited (HKG:8603)

Thoughtworks Holding Income Statement

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

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

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