HKG:8657 Income Statement

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

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	8.65	9.57	13.29	44.79	58.92
Other Revenue	0.77	1.34	1.22	0.52	0
Revenue	9.42	10.91	14.51	45.31	58.92
Revenue Growth (YoY)	-13.68%	-24.79%	-67.98%	-23.10%	-55.46%
Cost of Revenue	0.64	0.98	1.6	3.4	6.53
Gross Profit	8.78	9.94	12.91	41.91	52.39
Selling, General & Admin	41.92	57.9	78.34	74.06	74.57
Operating Expenses	41.92	57.9	78.34	74.06	74.57
Operating Income	-33.13	-47.96	-65.43	-32.15	-22.18
Interest Expense	-0	-0.06	-0.12	-0.18	-0.11
Earnings From Equity Investments	-	-0.58	-0.2	-0.66	-0.3
EBT Excluding Unusual Items	-33.14	-48.59	-65.76	-32.99	-22.59
Gain (Loss) on Sale of Investments	-	0.2	0.21	-1.59	-1.95
Gain (Loss) on Sale of Assets	-0.47	-	-	-	0.08
Pretax Income	-33.61	-48.4	-65.55	-34.58	-24.46
Income Tax Expense	0.33	0.11	1.46	-1.07	1.03
Earnings From Continuing Operations	-33.94	-48.51	-67	-33.51	-25.49
Minority Interest in Earnings	-	-	-	-0.13	-0.53
Net Income	-33.94	-48.51	-67	-33.64	-26.02
Net Income to Common	-33.94	-48.51	-67	-33.64	-26.02
Shares Outstanding (Basic)	417	400	400	400	400
Shares Outstanding (Diluted)	417	400	400	400	400
Shares Change (YoY)	4.14%	-	-	-	24.60%
EPS (Basic)	-0.08	-0.12	-0.17	-0.08	-0.07
EPS (Diluted)	-0.08	-0.12	-0.17	-0.08	-0.07
Free Cash Flow	-	-49.53	-66.34	-25.22	-8.31
Free Cash Flow Per Share	-	-0.12	-0.17	-0.06	-0.02
Gross Margin	93.24%	91.06%	88.96%	92.50%	88.91%
Operating Margin	-351.77%	-439.53%	-450.95%	-70.95%	-37.65%
Profit Margin	-360.29%	-444.52%	-461.79%	-74.24%	-44.16%
Free Cash Flow Margin	-	-453.86%	-457.22%	-55.66%	-14.10%
EBITDA	-	-46.39	-63.86	-30.62	-20.74
EBITDA Margin	-	-	-	-67.57%	-35.19%
D&A For EBITDA	-	1.57	1.57	1.53	1.45
EBIT	-33.13	-47.96	-65.43	-32.15	-22.18
EBIT Margin	-	-	-	-70.95%	-37.65%

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