Fameglow Holdings Income Statement

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

Millions HKD. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Revenue	589.79	435.27	299.36	227.58	179.63
Revenue Growth (YoY)	35.50%	45.40%	31.54%	26.69%	118.91%
Cost of Revenue	302.88	221.06	141.58	110.42	96.79
Gross Profit	286.91	214.21	157.78	117.16	82.85
Selling, General & Admin	13.57	54.11	36.61	23.14	28.82
Other Operating Expenses	127.61	46.41	30.53	29.74	19.22
Operating Expenses	221.64	160.22	113.36	99.69	91.21
Operating Income	65.28	54	44.42	17.48	-8.36
Interest Expense	-4.57	-4.09	-3.16	-3.8	-4.96
Interest & Investment Income	-	1.31	1.21	0.38	0.36
Other Non Operating Income (Expenses)	1.3	2.82	0.95	0.96	1.91
EBT Excluding Unusual Items	62.01	54.04	43.42	15.01	-11.05
Gain (Loss) on Sale of Assets	-	-	0.86	-	-
Asset Writedown	-	-	-	-4.36	-
Other Unusual Items	-	0.96	-	6.38	3.3
Pretax Income	62.01	55	44.28	17.02	-7.75
Income Tax Expense	7.37	9.28	3.53	0.66	1.03
Net Income	54.64	45.73	40.75	16.37	-8.78
Net Income to Common	54.64	45.73	40.75	16.37	-8.78
Net Income Growth	19.49%	12.21%	148.95%	-	-
Shares Outstanding (Basic)	806	800	800	800	800
Shares Outstanding (Diluted)	806	800	800	800	800
Shares Change (YoY)	0.74%	-	-	-	-
EPS (Basic)	0.07	0.06	0.05	0.02	-0.01
EPS (Diluted)	0.07	0.06	0.05	0.02	-0.01
EPS Growth	18.61%	12.21%	148.95%	-	-
Free Cash Flow	-	30.14	21.34	41.87	-9.71
Free Cash Flow Per Share	-	0.04	0.03	0.05	-0.01
Gross Margin	48.65%	49.21%	52.70%	51.48%	46.12%
Operating Margin	11.07%	12.40%	14.84%	7.68%	-4.65%
Profit Margin	9.26%	10.51%	13.61%	7.19%	-4.89%
Free Cash Flow Margin	-	6.93%	7.13%	18.40%	-5.41%
EBITDA	93.78	82.5	70.19	43.23	11.04
EBITDA Margin	15.90%	18.95%	23.45%	18.99%	6.14%
D&A For EBITDA	28.5	28.5	25.78	25.75	19.39
EBIT	65.28	54	44.42	17.48	-8.36
EBIT Margin	11.07%	12.40%	14.84%	7.68%	-4.65%
Effective Tax Rate	11.88%	16.86%	7.97%	3.85%	-

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