CHOW Income Statement

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

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	261.75	181.83	141.37	107.63
Revenue Growth (YoY)	73.74%	28.62%	31.35%	-
Cost of Revenue	226.9	156.58	121.55	97.23
Gross Profit	34.85	25.25	19.82	10.4
Selling, General & Admin	14.19	11.3	5.93	5.24
Operating Expenses	14.19	11.3	5.93	5.24
Operating Income	20.66	13.95	13.9	5.16
Interest Expense	-0.16	-0.1	-	-
Interest & Investment Income	0.05	0.05	0.01	0
Currency Exchange Gain (Loss)	-	-	0.03	-
Other Non Operating Income (Expenses)	0.24	0.17	0.18	0.44
EBT Excluding Unusual Items	20.79	14.07	14.12	5.6
Other Unusual Items	-	-	0.15	-
Pretax Income	20.79	14.07	14.27	5.6
Income Tax Expense	3.37	2.2	2.16	0.71
Net Income	17.42	11.87	12.11	4.89
Net Income to Common	17.42	11.87	12.11	4.89
Net Income Growth	38.82%	-1.94%	147.52%	-
Shares Outstanding (Basic)	33	33	33	33
Shares Outstanding (Diluted)	33	33	33	33
EPS (Basic)	0.54	0.37	0.37	0.15
EPS (Diluted)	0.54	0.37	0.37	0.15
EPS Growth	38.82%	-1.94%	147.52%	-
Free Cash Flow	6.69	7.92	8.21	8.7
Free Cash Flow Per Share	0.21	0.24	0.25	0.27
Gross Margin	13.31%	13.89%	14.02%	9.66%
Operating Margin	7.89%	7.67%	9.83%	4.79%
Profit Margin	6.66%	6.53%	8.56%	4.54%
Free Cash Flow Margin	2.56%	4.35%	5.80%	8.08%
EBITDA	20.82	13.98	13.92	5.17
EBITDA Margin	7.95%	7.69%	9.84%	4.81%
D&A For EBITDA	0.15	0.03	0.02	0.01
EBIT	20.66	13.95	13.9	5.16
EBIT Margin	7.89%	7.67%	9.83%	4.79%
Effective Tax Rate	16.19%	15.64%	15.15%	12.65%
Revenue as Reported	261.75	181.83	141.37	107.63

Source: S&P Capital IQ. Standard template. Financial Sources.