Also trades as: CXGEF (OTC) · $vol 0M

HK$1.19 ($0.15)

-0.05 (-4.03%)

Weekly Expected Move ±4.3%

HK$1 HK$1 HK$1 HK$1 HK$1

HKSE · Technology · Information Technology Services · Tech Score Sell · Power 43 · HK$301.7M mcap · 63M float · 0.045% daily turnover

Analysis Technicals Weather Peers

Revenue

$241M -7.6% ▼

5Y CAGR: -1.2%

Gross Profit

$121M -15.5% ▼

5Y CAGR: -3.5%

Operating Income

$35M -22.4% ▼

5Y CAGR: -5.4%

Net Income

$18M -36.5% ▼

5Y CAGR: -21.0%

EPS (Diluted)

$0.08 -36.9% ▼

5Y CAGR: -20.6%

EBITDA

$54M -14.7% ▼

5Y CAGR: -6.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$266M	$269M	$258M	$261M	$241M
YoY Growth	+3.6%	+1.2%	-4.2%	+1.4%	-7.6%
Cost of Revenue	$113M	$124M	$122M	$118M	$120M
Gross Profit	$152M	$145M	$136M	$143M	$121M
Gross Margin	57.4%	54.0%	52.8%	54.8%	50.2%
R&D Expenses	$19M	$21M	$25M	$19M	$0
SG&A Expenses	$94M	$95M	$97M	$99M	$87M
Operating Expenses	$99M	$116M	$130M	$99M	$86M
Operating Income	$53M	$40M	$26M	$45M	$35M
Operating Margin	20.0%	15.1%	10.1%	17.1%	14.4%
Interest Expense	$245K	$397K	$469K	$1M	$1M
Income Before Tax	$58M	$51M	$38M	$39M	$35M
Tax Expense	$5M	$4M	$5M	$10M	$17M
Net Income	$54M	$47M	$33M	$29M	$18M
Net Margin	20.3%	17.5%	13.0%	11.1%	7.6%
EPS (Diluted)	$0.22	$0.19	$0.13	$0.12	$0.08
EBITDA	$72M	$71M	$60M	$63M	$54M
Shares Outstanding	249M	248M	248M	244M	244M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$140M	$128M	$129M	$128M	$134M	$120M	$121M	$120M
Cost of Revenue	$73M	$67M	$68M	$66M	$59M	$52M	$49M	$59M
Gross Profit	$67M	$61M	$61M	$62M	$74M	$68M	$72M	$61M
Gross Margin	47.9%	47.3%	47.3%	48.6%	55.6%	56.7%	59.5%	50.8%
R&D Expenses	$11M	$12M	$20M	$10M	$14M	$4M	$4M	$0
SG&A Expenses	$37M	$36M	$49M	$48M	$51M	$45M	$48M	$45M
Operating Expenses	$47M	$47M	$48M	$47M	$64M	$50M	$54M	$43M
Operating Income	$20M	$13M	$13M	$15M	$10M	$18M	$18M	$18M
Operating Margin	14.1%	10.3%	9.9%	11.4%	7.5%	14.7%	15.1%	15.1%
Interest Expense	$202K	$191K	$278K	$438K	$650K	$582K	$520K	$259K
Income Before Tax	$26M	$20M	$18M	$21M	$19M	$22M	$14M	$26M
Tax Expense	$1M	$2M	$3M	$3M	$8M	$3M	$14M	$4M
Net Income	$25M	$18M	$15M	$18M	$11M	$19M	-$151K	$22M
Net Margin	17.9%	14.2%	11.7%	14.2%	8.2%	15.5%	-0.1%	17.9%
EPS (Diluted)	$0.10	$0.07	$0.06	$0.07	$0.04	$0.08	$-0.00	$0.09
EBITDA	$38M	$31M	$29M	$32M	$23M	$19M	$19M	$27M
Shares Outstanding	248M	248M	245M	245M	244M	244M	244M	244M

0046.HK HKSE