SEM Holdings Limited (HKG:9929)

SEM Holdings Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	66.26	91.71	258.89	281.33	176.88
Revenue Growth (YoY)	-27.75%	-64.58%	-7.98%	59.05%	159.38%
Cost of Revenue	62.52	68.19	239.38	258.18	156.03
Gross Profit	3.74	23.52	19.51	23.15	20.85
Selling, General & Admin	30.59	23.35	22.05	17.56	18.73
Operating Expenses	30.59	21.27	25.8	30.05	26.22
Operating Income	-26.86	2.25	-6.29	-6.9	-5.37
Interest Expense	-0.19	-0.25	-0.27	-0.25	-0.24
Interest & Investment Income	-	1.34	1.01	0.08	0.19
Currency Exchange Gain (Loss)	-	-	-	-0.1	-
Other Non Operating Income (Expenses)	0.6	0.41	0.16	0.31	0.61
EBT Excluding Unusual Items	-26.45	3.76	-5.39	-6.86	-4.81
Asset Writedown	7.89	-	-2.8	-	-
Other Unusual Items	-	0.02	-	1.29	-
Pretax Income	-18.57	3.78	-8.19	-5.58	-4.81
Income Tax Expense	0.29	-0.02	-0.22	1.16	0.01
Net Income	-18.86	3.8	-7.97	-6.73	-4.83
Net Income to Common	-18.86	3.8	-7.97	-6.73	-4.83
Shares Outstanding (Basic)	2,006	2,000	2,000	2,000	2,000
Shares Outstanding (Diluted)	2,006	2,000	2,000	2,000	2,000
Shares Change (YoY)	0.30%	-	-	-	3.10%
EPS (Basic)	-0.01	0.00	-0.00	-0.00	-0.00
EPS (Diluted)	-0.01	0.00	-0.00	-0.00	-0.00
Free Cash Flow	-	-1.63	14.79	-5.67	-66.2
Free Cash Flow Per Share	-	-0.00	0.01	-0.00	-0.03
Gross Margin	5.64%	25.65%	7.54%	8.23%	11.79%
Operating Margin	-40.53%	2.46%	-2.43%	-2.45%	-3.04%
Profit Margin	-28.46%	4.15%	-3.08%	-2.39%	-2.73%
Free Cash Flow Margin	-	-1.78%	5.71%	-2.02%	-37.43%
EBITDA	-24.24	4.87	-3.47	-3.82	-2.83
EBITDA Margin	-36.59%	5.31%	-1.34%	-1.36%	-1.60%
D&A For EBITDA	2.62	2.62	2.82	3.08	2.55
EBIT	-26.86	2.25	-6.29	-6.9	-5.37
EBIT Margin	-40.53%	2.46%	-2.43%	-2.45%	-3.04%

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