Also trades as: 0960.HK (HKSE) · $vol 15M · LNGPF (OTC) · $vol 0M

$6.88

-0.26 (-3.64%)

Weekly Expected Move ±7.5%

$6 $6 $7 $7 $8

OTC · Real Estate · Real Estate - Development · Tech Score Sell · Power 42 · $4.7B mcap · 212M float · 0.044% daily turnover · Short 37% of daily vol

Revenue

$94.8B -25.6% ▼

5Y CAGR: -12.5%

Gross Profit

$9.0B -55.9% ▼

5Y CAGR: -30.1%

Operating Income

$2.9B -75.3% ▼

5Y CAGR: -41.2%

Net Income

$994M -90.4% ▼

5Y CAGR: -45.1%

EPS (Diluted)

$1.50 -90.4% ▼

5Y CAGR: -46.2%

EBITDA

$6.3B -68.5% ▼

5Y CAGR: -31.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$223.4B	$250.6B	$180.7B	$127.5B	$94.8B
YoY Growth	+21.0%	+12.2%	-27.9%	-29.5%	-25.6%
Cost of Revenue	$166.8B	$197.5B	$150.2B	$107.1B	$85.8B
Gross Profit	$56.5B	$53.0B	$30.6B	$20.4B	$9.0B
Gross Margin	25.3%	21.2%	16.9%	16.0%	9.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$16.3B	$12.1B	$10.8B	$8.7B	$0
Operating Expenses	$16.3B	$12.1B	$10.8B	$8.6B	$6.1B
Operating Income	$40.3B	$40.9B	$19.8B	$11.9B	$2.9B
Operating Margin	18.0%	16.3%	11.0%	9.3%	3.1%
Interest Expense	$932M	$1.0B	$942M	$863M	$868M
Income Before Tax	$47.6B	$45.8B	$24.7B	$18.7B	$5.1B
Tax Expense	$15.8B	$13.0B	$7.6B	$6.6B	$4.1B
Net Income	$23.9B	$24.4B	$12.9B	$10.4B	$994M
Net Margin	10.7%	9.7%	7.1%	8.2%	1.0%
EPS (Diluted)	$39.90	$40.50	$20.60	$15.70	$1.50
EBITDA	$40.7B	$41.4B	$20.2B	$19.9B	$6.3B
Shares Outstanding	598M	601M	623M	661M	682M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$155.8B	$62.0B	$118.7B	$46.9B	$80.6B	$58.8B	$37.9B	$39.4B
Cost of Revenue	$122.9B	$48.1B	$102.0B	$37.2B	$69.8B	$51.3B	$36.0B	$35.2B
Gross Profit	$32.9B	$13.9B	$16.7B	$9.6B	$10.8B	$7.4B	$1.9B	$4.2B
Gross Margin	21.1%	22.4%	14.1%	20.6%	13.4%	12.6%	5.0%	10.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$5.9B	$5.3B	$5.5B	$4.2B	$4.5B	$3.2B	$3.3B	$2.8B
Operating Expenses	$3.3B	$1.5B	$9.2B	$4.2B	$4.4B	$3.2B	$3.1B	$2.5B
Operating Income	$27.0B	$8.6B	$11.2B	$5.4B	$6.4B	$4.2B	-$1.2B	$1.7B
Operating Margin	17.3%	13.9%	9.4%	11.6%	8.0%	7.1%	-3.3%	4.3%
Interest Expense	$0	$0	$0	$0	$863M	$359M	$405M	$422M
Income Before Tax	$29.9B	$12.4B	$12.4B	$9.1B	$9.6B	$6.4B	-$1.1B	$3.8B
Tax Expense	$8.0B	$3.1B	$4.5B	$2.2B	$4.4B	$2.4B	$1.7B	$1.5B
Net Income	$16.9B	$8.1B	$4.8B	$5.9B	$4.5B	$3.2B	-$2.2B	$1.9B
Net Margin	10.8%	13.0%	4.0%	12.5%	5.6%	5.5%	-5.7%	4.9%
EPS (Diluted)	$27.90	$13.10	$7.60	$9.00	$6.80	$4.80	$-3.10	$2.80
EBITDA	$27.3B	$8.8B	$11.4B	$5.6B	$14.3B	$4.3B	-$576M	$4.4B
Shares Outstanding	605M	616M	632M	654M	661M	676M	704M	691M

LGFRY OTC