mF International 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
Revenue	33.82	26.09	31.96	34.93	32.21
Revenue Growth (YoY)	29.66%	-18.38%	-8.50%	8.44%	-8.46%
Cost of Revenue	23.81	13.78	14	16.51	16.26
Gross Profit	10.02	12.3	17.97	18.42	15.95
Selling, General & Admin	44.32	31.5	11.27	10.8	5.39
Research & Development	0.05	0.17	0.01	0.08	0.03
Other Operating Expenses	14.24	-	-	-	-
Total Operating Expenses	58.61	31.67	11.28	10.88	5.42
Operating Income	-48.59	-19.37	6.68	7.54	10.53
Total Non-Operating Income (Expense)	123.97	-0.06	0.09	-0.34	0.25
Pretax Income	75.7	-19.43	6.78	7.21	10.78
Provision for Income Taxes	3.04	-0.78	-0.15	-0.39	-0.43
Net Income	72.66	-18.65	6.93	7.59	11.21
Net Income to Common	78.74	-20.21	6.63	6.82	10.35
Net Income Growth	-	-	-2.78%	-34.12%	-11.40%
Shares Outstanding (Basic)	6	2	1	1	1
Shares Outstanding (Diluted)	6	2	1	1	1
Shares Change (YoY)	250.54%	14.39%	-	-	-
EPS (Basic)	13.95	-12.20	4.58	4.71	7.14
EPS (Diluted)	13.47	-12.20	4.58	4.71	7.14
EPS Growth	-	-	-2.89%	-34.04%	-11.58%
Free Cash Flow	-16.02	-22.34	11.28	13.45	12.47
Free Cash Flow Growth	-	-	-16.19%	7.92%	-47.30%
Free Cash Flow Per Share	-2.76	-13.49	7.79	9.29	8.61
Gross Margin	29.62%	47.16%	56.21%	52.73%	49.52%
Operating Margin	-143.66%	-74.26%	20.91%	21.59%	32.70%
Profit Margin	214.83%	-71.49%	21.67%	21.74%	34.81%
FCF Margin	-47.37%	-85.65%	35.28%	38.52%	38.70%
EBITDA	-41.51	-14.76	12.33	13.93	16.78
EBITDA Margin	-122.73%	-56.58%	38.58%	39.86%	52.10%
EBIT	-48.59	-19.37	6.68	7.54	10.53
EBIT Margin	-143.66%	-74.26%	20.91%	21.59%	32.70%
Effective Tax Rate	4.02%	4.02%	-2.19%	-5.38%	-4.00%

SEC Filings: 10-K · 10-Q