NCI Income Statement

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

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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	132.77	137.25	235.67	174.2	347.45	240.54
Revenue Growth	-38.72%	-41.76%	35.28%	-49.86%	44.45%	31.74%
Cost of Revenue	88.09	86.56	186.22	139.15	305.62	217.94
Gross Profit	44.67	50.69	49.44	35.05	41.83	22.59
Selling, General & Admin	50.7	46.79	34.45	24.47	19.56	15.63
Amortization of Goodwill & Intangibles	2.5	2.5	1.48	0.11	0.14	-
Operating Expenses	55.56	48.88	37.87	26	22.9	18.12
Operating Income	-10.89	1.8	11.57	9.05	18.94	4.47
Interest Expense	-1.02	-1.35	-3.76	-5.76	-6.13	-2.49
Interest & Investment Income	-	-	0.03	0.09	0	0
Currency Exchange Gain (Loss)	-0.03	-0.03	-	-0.17	-0.01	-0.01
Other Non Operating Income (Expenses)	1.19	1.35	1.3	2.53	2.59	5.22
Pretax Income	-10.78	1.78	9.15	5.74	15.38	7.19
Income Tax Expense	0.03	1.45	1.09	1.33	2.98	1.74
Net Income	-10.81	0.33	8.06	4.41	12.4	5.45
Net Income to Common	-10.81	0.33	8.06	4.41	12.4	5.45
Net Income Growth	-	-95.89%	82.65%	-64.40%	127.51%	-
Shares Outstanding (Basic)	1	1	0	0	0	0
Shares Outstanding (Diluted)	1	1	0	0	0	0
Shares Change	140.34%	3.65%	8.91%	-	-	-
EPS (Basic)	-8.85	0.65	16.45	9.81	27.56	12.11
EPS (Diluted)	-8.86	0.65	16.45	9.81	27.56	12.11
EPS Growth	-	-96.03%	67.70%	-64.40%	127.51%	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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
Free Cash Flow	-27.46	17.37	-3.72	-50.29	-42.83	10.19
Free Cash Flow Per Share	-22.49	34.19	-7.58	-111.76	-95.19	22.65
Gross Margin	33.65%	36.93%	20.98%	20.12%	12.04%	9.39%
Operating Margin	-8.20%	1.31%	4.91%	5.19%	5.45%	1.86%
Profit Margin	-8.14%	0.24%	3.42%	2.53%	3.57%	2.27%
Free Cash Flow Margin	-20.68%	12.65%	-1.58%	-28.87%	-12.33%	4.24%
EBITDA	-6.52	6.04	13.74	9.08	19.08	4.61
EBITDA Margin	-4.91%	4.40%	5.83%	5.21%	5.49%	1.92%
D&A For EBITDA	4.37	4.23	2.17	0.03	0.15	0.14
EBIT	-10.89	1.8	11.57	9.05	18.94	4.47
EBIT Margin	-8.20%	1.31%	4.91%	5.19%	5.45%	1.86%
Effective Tax Rate	-	81.35%	11.87%	23.09%	19.38%	24.22%

SEC Filings: 10-K · 10-Q