Intelligent Group Limited (INTJ)

Intelligent Group Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov 30, 2025	Nov 30, 2024	Nov 30, 2023	Nov 30, 2022	Nov 30, 2021
Revenue	18.48	20.29	20.54	14.33	22.54
Revenue Growth (YoY)	-8.90%	-1.23%	43.31%	-36.43%	99.89%
Cost of Revenue	6.69	7.97	4.51	2.49	1.8
Gross Profit	11.79	12.32	16.03	11.84	20.75
Selling, General & Admin	31.79	14.84	11.9	8.03	7.26
Total Operating Expenses	31.79	14.84	11.9	8.03	7.26
Operating Income	-20	-2.53	4.13	3.81	13.48
Total Non-Operating Income (Expense)	1.31	1.42	0.47	0.18	0.11
Pretax Income	-18.69	-1.1	4.6	3.99	13.6
Provision for Income Taxes	-0.51	-0.68	0.53	0.51	1.92
Net Income	-18.18	-0.43	4.07	3.48	11.68
Net Income to Common	-18.18	-0.43	4.07	3.48	11.68
Net Income Growth	-	-	16.96%	-70.21%	90.47%
Shares Outstanding (Basic)	1	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1	1
Shares Change (YoY)	55.95%	16.67%	-	-	-
EPS (Basic)	-17.76	-0.65	7.23	6.20	20.80
EPS (Diluted)	-17.76	-0.65	7.23	6.20	20.80
EPS Growth	-	-	16.61%	-70.19%	89.09%
Shares Outstanding	1.54	0.66	0.56	0.56	0.56
Free Cash Flow	-1.02	-1.25	2.7	7.05	10.19
Free Cash Flow Growth	-	-	-61.76%	-30.78%	113.28%
Free Cash Flow Per Share	-0.99	-1.90	4.80	12.54	18.12
Dividends Per Share	-	-	-	-	1.330
Gross Margin	63.81%	60.71%	78.06%	82.61%	92.03%
Operating Margin	-108.20%	-12.45%	20.13%	26.57%	59.81%
Profit Margin	-98.35%	-2.10%	19.81%	24.28%	51.81%
FCF Margin	-5.51%	-6.15%	13.13%	49.23%	45.21%
EBITDA	-19.47	-1.69	5.03	4.7	14.37
EBITDA Margin	-105.34%	-8.34%	24.50%	32.80%	63.73%
EBIT	-20	-2.53	4.13	3.81	13.48
EBIT Margin	-108.20%	-12.45%	20.13%	26.57%	59.81%
Effective Tax Rate	2.73%	61.36%	11.54%	12.84%	14.10%

Updated Nov 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q