THAC Group (Holdings) Limited (08232.HK) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	43.4M	43.3M	36.3M	36.4M	37.5M
Cost of Revenue	38.8M	36.7M	33.7M	27.5M	34.8M
Gross Profit	4.5M	6.6M	2.5M	8.9M	2.7M
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	—	947.0K	1.7M	1.8M	2.1M
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	947.0K	1.7M	1.8M	2.1M
Other Expenses	—	13.6M	6.2M	5.1M	21.3M
Total Operating Expenses	—	14.5M	7.9M	6.9M	23.3M
Cost and Expenses	38.8M	51.2M	33.7M	34.4M	59.7M
Operating Income (EBIT)	4.5M	(8.0M)	2.5M	1.9M	(22.3M)
Non-Operating
Interest Income	—	2.0K	13.0K	5.0K	—
Interest Expense	72.0K	361.0K	314.0K	285.0K	456.0K
Net Interest Income	(359.0K)	(359.0K)	(301.0K)	(280.0K)	(456.0K)
Other Non-Op Income/Expense	(13.2M)	(725.0K)	(10.9M)	(17.3M)	1.9M
Non-Operating Income (excl Interest)	4.2M	—	2.6M	17.0M	(2.3M)
EBT (Pre-Tax Income)	(8.7M)	(8.7M)	(8.3M)	(15.3M)	(20.4M)
Income Tax Expense	—	—	—	—	13.2M
Bottom Line
Net Income	(8.7M)	(8.7M)	(8.3M)	(15.3M)	(20.4M)
Earnings from Cont. Ops	(8.7M)	(8.7M)	(8.3M)	(15.3M)	(20.4M)
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	(8.7M)	(8.7M)	(8.3M)	(15.3M)	(20.4M)
Per Share
Basic EPS	(HK$0.16)	(HK$0.16)	(HK$0.15)	(HK$0.49)	(HK$0.84)
Diluted EPS	(HK$0.16)	(HK$0.16)	(HK$0.15)	(HK$0.49)	(HK$0.84)
Revenue Per Share	HK$0.78	HK$0.78	HK$0.65	HK$1.16	HK$1.54
Shares
Basic Shares Outstanding	55.8M	55.8M	55.7M	31.3M	24.3M
Diluted Shares Outstanding	55.8M	55.8M	55.8M	31.3M	24.3M
Profitability Metrics
EBITDA	4.5M	(3.8M)	107.0K	(13.0M)	(15.4M)
D&A	4.2M	4.2M	179.0K	2.0M	4.5M
EBIT	342.0K	(8.0M)	(72.0K)	(15.1M)	(19.9M)

As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Dec 1, 2025