MasterBeef Group 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	459.1	503.98	532.29	456.69
Revenue Growth (YoY)	-8.90%	-5.32%	16.55%	-
Cost of Revenue	316.89	332.5	351.8	290.89
Gross Profit	142.22	171.48	180.49	165.8
Selling, General & Admin	108.63	98.76	92.21	66.14
Depreciation & Amortization Expenses	66.6	78.6	84.26	68.57
Other Operating Expenses	5.98	9.56	23.55	-
Total Operating Expenses	181.2	186.93	200.02	134.71
Operating Income	-38.98	-15.45	-19.53	31.09
Interest Expense	-9.71	-10.19	-11.45	-7.6
Other Non-Operating Income (Expense)	3.14	61.25	1.19	14.3
Total Non-Operating Income (Expense)	-6.57	51.06	-10.26	6.7
Pretax Income	-45.55	35.61	-29.79	37.79
Provision for Income Taxes	6.98	2.71	7.66	4.38
Net Income	-52.53	32.9	-37.45	33.41
Net Income to Common	-52.53	32.9	-37.45	33.41
Shares Outstanding (Basic)	17	13	0	0
Shares Outstanding (Diluted)	17	13	0	0
Shares Change (YoY)	28.88%	128358.00%	-	-
EPS (Basic)	-3.17	2.56	-3745.00	3340.00
EPS (Diluted)	-3.17	2.56	-3745.00	3340.00
Shares Outstanding	17.16	12.85	0.01	0.01
Free Cash Flow	-14	48.17	39.31	108.51
Free Cash Flow Growth	-	22.54%	-63.77%	-
Free Cash Flow Per Share	-0.85	3.75	3931.23	10851.30
Gross Margin	30.98%	34.03%	33.91%	36.31%
Operating Margin	-8.49%	-3.07%	-3.67%	6.81%
Profit Margin	-11.44%	6.53%	-7.03%	7.32%
FCF Margin	-3.05%	9.56%	7.39%	23.76%
EBITDA	27.61	63.15	64.73	99.67
EBITDA Margin	6.01%	12.53%	12.16%	21.82%
EBIT	-38.98	-15.45	-19.53	31.09
EBIT Margin	-8.49%	-3.07%	-3.67%	6.81%
Effective Tax Rate	-15.32%	7.62%	-25.71%	11.59%

SEC Filings: 10-K · 10-Q