|
Cayman Islands
(State or other jurisdiction of
incorporation or organization) |
| |
5812
(Primary Standard Industrial
Classification Code Number) |
| |
Not Applicable
(I.R.S. Employer
Identification No.) |
|
|
Mengyu Lu, Esq.
Samantha Peng, Esq. Ming Kong, Esq. Ashlee Wu, Esq. Kirkland & Ellis International LLP c/o 26th Floor, Gloucester Tower The Landmark 15 Queen’s Road Central Hong Kong +852 3761 3300 |
| |
Raymond Li, Esq.
Chris DeCresce, Esq. Steven Hsu, Esq. Paul Hastings, LLP 22/F Bank of China Tower, 1 Garden Road, Central Hong Kong +852 2867 1288 |
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 7 | | | |
| | | | 9 | | | |
| | | | 11 | | | |
| | | | 42 | | | |
| | | | 44 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 47 | | | |
| | | | 49 | | | |
| | | | 53 | | | |
| | | | 54 | | | |
| | | | 55 | | | |
| | | | 57 | | | |
| | | | 78 | | | |
| | | | 81 | | | |
| | | | 100 | | | |
| | | | 123 | | | |
| | | | 131 | | | |
| | | | 134 | | | |
| | | | 135 | | | |
| | | | 148 | | | |
| | | | 160 | | | |
| | | | 163 | | | |
| | | | 165 | | | |
| | | | 173 | | | |
| | | | 184 | | | |
| | | | 185 | | | |
| | | | 186 | | | |
| | | | 187 | | | |
| | | | F-1 | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||
| | |
(US$ in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||
Summary consolidated statement of profit or loss data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Revenue
|
| | | | 312,373 | | | | | | 100.0% | | | | | | 558,225 | | | | | | 100.0% | | | | | | 686,362 | | | | | | 100.0% | | |
Other income
|
| | | | 19,458 | | | | | | 6.2% | | | | | | 6,701 | | | | | | 1.2% | | | | | | 6,695 | | | | | | 1.0% | | |
Raw materials and consumables used
|
| | | | (113,760) | | | | | | (36.4)% | | | | | | (196,646) | | | | | | (35.2)% | | | | | | (234,715) | | | | | | (34.2)% | | |
Staff costs
|
| | | | (143,343) | | | | | | (45.9)% | | | | | | (188,927) | | | | | | (33.8)% | | | | | | (226,033) | | | | | | (32.9)% | | |
Rentals and related expenses
|
| | | | (6,556) | | | | | | (2.1)% | | | | | | (13,006) | | | | | | (2.3)% | | | | | | (17,161) | | | | | | (2.5)% | | |
Utilities expenses
|
| | | | (11,017) | | | | | | (3.5)% | | | | | | (19,743) | | | | | | (3.5)% | | | | | | (26,054) | | | | | | (3.8)% | | |
Depreciation and amortization
|
| | | | (69,916) | | | | | | (22.4)% | | | | | | (72,952) | | | | | | (13.1)% | | | | | | (78,557) | | | | | | (11.4)% | | |
Traveling and communication expenses
|
| | | | (2,674) | | | | | | (0.9)% | | | | | | (4,776) | | | | | | (0.9)% | | | | | | (5,756) | | | | | | (0.8)% | | |
Listing expenses
|
| | | | — | | | | | | — | | | | | | (6,310) | | | | | | (1.1)% | | | | | | (1,745) | | | | | | (0.3)% | | |
Other expenses
|
| | | | (41,729) | | | | | | (13.4)% | | | | | | (55,510) | | | | | | (9.9)% | | | | | | (62,682) | | | | | | (9.1)% | | |
Other gains (losses) – net
|
| | | | (73,270) | | | | | | (23.5)% | | | | | | (26,793) | | | | | | (4.8)% | | | | | | 1,177 | | | | | | 0.2% | | |
Finance costs
|
| | | | (19,158) | | | | | | (6.1)% | | | | | | (12,493) | | | | | | (2.2)% | | | | | | (8,424) | | | | | | (1.2)% | | |
(Loss) Profit before tax
|
| | | | (149,592) | | | | | | (47.9)% | | | | | | (32,230) | | | | | | (5.8)% | | | | | | 33,107 | | | | | | 4.8% | | |
Income tax expense
|
| | | | (1,160) | | | | | | (0.4)% | | | | | | (9,033) | | | | | | (1.6)% | | | | | | (7,850) | | | | | | (1.1)% | | |
(Loss) Profit for the year
|
| | | | (150,752) | | | | | | (48.3)% | | | | | | (41,263) | | | | | | (7.4)% | | | | | | 25,257 | | | | | | 3.7% | | |
Other comprehensive income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Exchange differences arising on translation of foreign operations
|
| | | | 2,097 | | | | | | 0.7% | | | | | | 8,385 | | | | | | 1.5% | | | | | | 4,627 | | | | | | 0.7% | | |
Total comprehensive (expense) income for the year
|
| | | | (148,655) | | | | | | (47.6)% | | | | | | (32,878) | | | | | | (5.9)% | | | | | | 29,884 | | | | | | 4.4% | | |
(Loss) Earnings per share – Basic and
diluted (USD) |
| | | | (0.27) | | | | | | | | | | | | (0.07) | | | | | | | | | | | | 0.05 | | | | | | | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||
Summary consolidated statement of balance sheet data: | | | | | | | | | | | | | | | |||||
Inventories
|
| | | | 16,709 | | | | | | 25,984 | | | | | | 29,762 | | |
Trade and other receivables and prepayments
|
| | | | 30,253 | | | | | | 26,771 | | | | | | 29,324 | | |
Amounts due from related parties
|
| | | | 29,383 | | | | | | — | | | | | | — | | |
Bank balances and cash
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 152,908 | | |
Total current assets
|
| | | | 206,732 | | | | | | 153,396 | | | | | | 218,962 | | |
Total assets
|
| | | | 626,723 | | | | | | 576,112 | | | | | | 576,883 | | |
Trade payables
|
| | | | 26,549 | | | | | | 32,313 | | | | | | 34,375 | | |
Other payables
|
| | | | 24,128 | | | | | | 31,663 | | | | | | 34,887 | | |
Amounts due to related parties
|
| | | | 500,562 | | | | | | 776 | | | | | | 842 | | |
Total current liabilities
|
| | | | 596,144 | | | | | | 117,230 | | | | | | 128,571 | | |
Total liabilities
|
| | | | 813,905 | | | | | | 334,075 | | | | | | 304,762 | | |
Net (liabilities) assets
|
| | | | (187,182) | | | | | | 242,037 | | | | | | 272,121 | | |
Total shareholders’ (deficit) equity
|
| | | | (187,182) | | | | | | 242,037 | | | | | | 272,121 | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||
Summary consolidated statements of cash flow data: | | | | | | | | | | | | | | | |||||
Net cash from operating activities
|
| | | | 4,382 | | | | | | 68,321 | | | | | | 114,045 | | |
Net cash (used in) from investing activities
|
| | | | (87,464) | | | | | | 888 | | | | | | (11,775) | | |
Net cash from (used in) financing activities
|
| | | | 119,879 | | | | | | (65,869) | | | | | | (43,787) | | |
Net increase in cash and cash equivalents
|
| | | | 36,797 | | | | | | 3,340 | | | | | | 58,483 | | |
Cash and cash equivalents at beginning of the year
|
| | | | 51,564 | | | | | | 89,546 | | | | | | 93,878 | | |
Effect of foreign exchange rate changes
|
| | | | 1,185 | | | | | | 992 | | | | | | 547 | | |
Cash and cash equivalents at end of the year
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 152,908 | | |
| | |
As of December 31, 2023
|
| ||||||
| | |
Actual
|
| |
As adjusted
|
| |||
| | |
(US$ in thousands)
|
| ||||||
Bank borrowings
|
| | | | — | | | | | |
Lease liabilities
|
| | | | 202,945 | | | |
|
|
Total indebtedness
|
| | | | 202,945 | | | | | |
Shareholders’ equity: | | | | | | | | | | |
Share capital
|
| | | | 3 | | | | | |
Shares held under our share award scheme
|
| | | | * | | | | | |
Share premium
|
| | | | 494,480 | | | | | |
Reserves
|
| | | | (224,397) | | | | | |
Non-controlling interests
|
| | | | 2,035 | | | | | |
Total shareholders’ equity
|
| | | | 272,121 | | | | | |
Total capitalization
|
| | | | 475,066 | | | | | |
| | |
Per Ordinary
Share |
| |
Per ADS
|
| |||
Assumed initial public offering price
|
| | US$ | | | | US$ | | | |
Actual net tangible book value as of December 31, 2023
|
| | US$0.44 | | | | US$ | | | |
Pro-forma, as adjusted net tangible book value per share after giving effect to the issuance of ordinary shares in the form of ADSs in this offering
|
| | US$ | | | | US$ | | | |
Amount of dilution in net tangible book value to new investors in this offering
|
| | US$ | | | | US$ | | | |
| | |
Ordinary Shares
Purchased |
| |
Total Consideration
|
| |
Average Price
Per Ordinary Share |
| |
Average Price
Per ADS |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount (in
thousands) |
| |
Percent
|
| |||||||||||||||||||||
Existing shareholders
|
| |
|
| | | | % | | | | | US$ | | | | | | % | | | | | US$ | | | | | US$ | | | |||
New investors
|
| | | | | | | % | | | | | US$ | | | | | | % | | | | | US$ | | | | | US$ | | | |||
Total
|
| | | | | | | % | | | | | US$ | | | | | | 100.0% | | | | | | | | | | | | | | |
| | |
Price Per Ordinary
Share |
| |
Price Per Ordinary
Share |
| |
Average Daily
Trading Volume
(in shares)
|
| |||||||||||||||||||||
| | |
HK$
|
| |
US$
|
| ||||||||||||||||||||||||
| | |
High
|
| |
Low
|
| |
High
|
| |
Low
|
| ||||||||||||||||||
Annual (Fiscal Year Ended December 31): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2022
|
| | | | 9.94 | | | | | | 9.94 | | | | | | 1.27 | | | | | | 1.27 | | | | | | 20,384,961 | | |
Quarterly: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First Quarter 2023
|
| | | | 23.85 | | | | | | 9.60 | | | | | | 3.05 | | | | | | 1.23 | | | | | | 3,205,127 | | |
Second Quarter 2023
|
| | | | 18.96 | | | | | | 13.60 | | | | | | 2.43 | | | | | | 1.74 | | | | | | 955,658 | | |
Third Quarter 2023
|
| | | | 16.00 | | | | | | 12.06 | | | | | | 2.05 | | | | | | 1.54 | | | | | | 637,503 | | |
Fourth Quarter 2023
|
| | | | 15.02 | | | | | | 9.94 | | | | | | 1.92 | | | | | | 1.27 | | | | | | 857,410 | | |
Most Recent Six Months: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
November 2023
|
| | | | 13.76 | | | | | | 11.98 | | | | | | 1.76 | | | | | | 1.53 | | | | | | 806,518 | | |
December 2023
|
| | | | 12.78 | | | | | | 9.94 | | | | | | 1.64 | | | | | | 1.27 | | | | | | 1,265,772 | | |
January 2024
|
| | | | 9.70 | | | | | | 8.40 | | | | | | 1.24 | | | | | | 1.08 | | | | | | 1,145,173 | | |
February 2024
|
| | | | 10.52 | | | | | | 8.37 | | | | | | 1.35 | | | | | | 1.07 | | | | | | 614,847 | | |
March 2024
|
| | | | 14.14 | | | | | | 9.81 | | | | | | 1.81 | | | | | | 1.26 | | | | | | 782,025 | | |
April 2024
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
| | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||
| | |
(US$ in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||
Selected consolidated statement of profit or loss data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Revenue
|
| | | | 312,373 | | | | | | 100.0% | | | | | | 558,225 | | | | | | 100.0% | | | | | | 686,362 | | | | | | 100.0% | | |
Other income
|
| | | | 19,458 | | | | | | 6.2% | | | | | | 6,701 | | | | | | 1.2% | | | | | | 6,695 | | | | | | 1.0% | | |
Raw materials and consumables used
|
| | | | (113,760) | | | | | | (36.4)% | | | | | | (196,646) | | | | | | (35.2)% | | | | | | (234,715) | | | | | | (34.2)% | | |
Staff costs
|
| | | | (143,343) | | | | | | (45.9)% | | | | | | (188,927) | | | | | | (33.8)% | | | | | | (226,033) | | | | | | (32.9)% | | |
Rentals and related expenses
|
| | | | (6,556) | | | | | | (2.1)% | | | | | | (13,006) | | | | | | (2.3)% | | | | | | (17,161) | | | | | | (2.5)% | | |
Utilities expenses
|
| | | | (11,017) | | | | | | (3.5)% | | | | | | (19,743) | | | | | | (3.5)% | | | | | | (26,054) | | | | | | (3.8)% | | |
Depreciation and amortization
|
| | | | (69,916) | | | | | | (22.4)% | | | | | | (72,952) | | | | | | (13.1)% | | | | | | (78,557) | | | | | | (11.4)% | | |
Traveling and communication expenses
|
| | | | (2,674) | | | | | | (0.9)% | | | | | | (4,776) | | | | | | (0.9)% | | | | | | (5,756) | | | | | | (0.8)% | | |
Listing expenses
|
| | | | — | | | | | | — | | | | | | (6,310) | | | | | | (1.1)% | | | | | | (1,745) | | | | | | (0.3)% | | |
Other expenses
|
| | | | (41,729) | | | | | | (13.4)% | | | | | | (55,510) | | | | | | (9.9)% | | | | | | (62,682) | | | | | | (9.1)% | | |
Other gains (losses) – net
|
| | | | (73,270) | | | | | | (23.5)% | | | | | | (26,793) | | | | | | (4.8)% | | | | | | 1,177 | | | | | | 0.2% | | |
Finance costs
|
| | | | (19,158) | | | | | | (6.1)% | | | | | | (12,493) | | | | | | (2.2)% | | | | | | (8,424) | | | | | | (1.2)% | | |
(Loss) Profit before tax
|
| | | | (149,592) | | | | | | (47.9)% | | | | | | (32,230) | | | | | | (5.8)% | | | | | | 33,107 | | | | | | 4.8% | | |
Income tax expense
|
| | | | (1,160) | | | | | | (0.4)% | | | | | | (9,033) | | | | | | (1.6)% | | | | | | (7,850) | | | | | | (1.1)% | | |
(Loss) Profit for the year
|
| | | | (150,752) | | | | | | (48.3)% | | | | | | (41,263) | | | | | | (7.4)% | | | | | | 25,257 | | | | | | 3.7% | | |
Other comprehensive income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Exchange differences arising on translation of foreign operations
|
| | | | 2,097 | | | | | | 0.7% | | | | | | 8,385 | | | | | | 1.5% | | | | | | 4,627 | | | | | | 0.7% | | |
Total comprehensive (expense) income for the year
|
| | | | (148,655) | | | | | | (47.6)% | | | | | | (32,878) | | | | | | (5.9)% | | | | | | 29,884 | | | | | | 4.4% | | |
(Loss) Earnings per share – Basic and diluted (USD)
|
| | | | (0.27) | | | | | | | | | | | | (0.07) | | | | | | | | | | | | 0.05 | | | | | | | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||
Selected consolidated statement of balance sheet data: | | | | | | | | | | | | | | | |||||
Inventories
|
| | | | 16,709 | | | | | | 25,984 | | | | | | 29,762 | | |
Trade and other receivables and prepayments
|
| | | | 30,253 | | | | | | 26,771 | | | | | | 29,324 | | |
Amounts due from related parties
|
| | | | 29,383 | | | | | | — | | | | | | — | | |
Bank balances and cash
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 152,908 | | |
Total current assets
|
| | | | 206,732 | | | | | | 153,396 | | | | | | 218,962 | | |
Total assets
|
| | | | 626,723 | | | | | | 576,112 | | | | | | 576,883 | | |
Trade payables
|
| | | | 26,549 | | | | | | 32,313 | | | | | | 34,375 | | |
Other payables
|
| | | | 24,128 | | | | | | 31,663 | | | | | | 34,887 | | |
Amounts due to related parties
|
| | | | 500,562 | | | | | | 776 | | | | | | 842 | | |
Total current liabilities
|
| | | | 596,144 | | | | | | 117,230 | | | | | | 128,571 | | |
Total liabilities
|
| | | | 813,905 | | | | | | 334,075 | | | | | | 304,762 | | |
Net (liabilities) assets
|
| | | | (187,182) | | | | | | 242,037 | | | | | | 272,121 | | |
Total shareholders’ (deficit) equity
|
| | | | (187,182) | | | | | | 242,037 | | | | | | 272,121 | | |
| | |
For the Year Ended
December 31, |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(US$ in thousands)
|
| |||||||||||||||
Selected consolidated statements of cash flow data: | | | | | | | | | | | | | | | |||||
Net cash from operating activities
|
| | | | 4,382 | | | | | | 68,321 | | | | | | 114,045 | | |
Net cash (used in) from investing activities
|
| | | | (87,464) | | | | | | 888 | | | | | | (11,775) | | |
Net cash from (used in) financing activities
|
| | | | 119,879 | | | | | | (65,869) | | | | | | (43,787) | | |
Net increase in cash and cash equivalents
|
| | | | 36,797 | | | | | | 3,340 | | | | | | 58,483 | | |
Cash and cash equivalents at beginning of the year
|
| | | | 51,564 | | | | | | 89,546 | | | | | | 93,878 | | |
Effect of foreign exchange rate changes
|
| | | | 1,185 | | | | | | 992 | | | | | | 547 | | |
Cash and cash equivalents at end of the year
|
| | | | 89,546 | | | | | | 93,878 | | | | | | 152,908 | | |
| | |
For the Year Ended
December 31, |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Number of restaurants at the beginning of the year
|
| | | | 74 | | | | | | 94 | | | | | | 111 | | |
Number of new restaurants opened during the year
|
| | | | 22 | | | | | | 17 | | | | | | 5 | | |
Number of restaurants closed during the year
|
| | | | 2 | | | | | | — | | | | | | 1 | | |
Number of restaurants at the end of the year
|
| | | | 94 | | | | | | 111 | | | | | | 115 | | |
| | |
For the Year Ended December 31,
|
| | |||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| | |||||||||||
| | |
(US$ in thousands)
|
| ||||||||||||||||||
Revenue from existing restaurants(1)
|
| | | | 256,813 | | | | | | 500,035 | | | | | | 641,415 | | | | ||
Revenue from restaurants newly opened during the year
|
| | | | 38,102 | | | | | | 46,926 | | | | | | 23,010 | | | | ||
Revenue from restaurants closed during the year
|
| | | | 1,593 | | | | | | — | | | | | | 3,755 | | | | ||
| | | | | 296,508 | | | | | | 546,961 | | | | | | 668,180 | | | | ||
Net of: | | | | | | | | | | | | | | | | |||||||
Customer loyalty program(2)
|
| | | | 449 | | | | | | 1,349 | | | | | | 7,018 | | | | ||
Revenue generated from Haidilao restaurant operations
|
| | | | 296,059 | | | | | | 545,612 | | | | | | 661,162 | | | | ||
Delivery business
|
| | | | 11,783 | | | | | | 6,572 | | | | | | 9,807 | | | | ||
Others(3) | | | | | 4,531 | | | | | | 6,041 | | | | | | 15,393 | | | | ||
Total revenue
|
| | | | 312,373 | | | | | | 558,225 | | | | | | 686,362 | | | |
| | |
For the Year Ended
December 31, |
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
Average spending per guest(1) (US$)
|
| | | | 30.3 | | | | | | 25.2 | | | | | | 24.8 | | |
Average table turnover rate(2) (times/day)
|
| | | | 2.1 | | | | | | 3.3 | | | | | | 3.5 | | |
Total guest visits (million)
|
| | | | 9.8 | | | | | | 21.7 | | | | | | 26.7 | | |
Average daily revenue per restaurant(3) (US$’000)
|
| | | | 10.0 | | | | | | 15.4 | | | | | | 16.3 | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||
| | |
(US$ in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||
Revenue
|
| | | | 312,373 | | | | | | 100.0% | | | | | | 558,225 | | | | | | 100.0% | | | | | | 686,362 | | | | | | 100.0% | | |
Other income
|
| | | | 19,458 | | | | | | 6.2% | | | | | | 6,701 | | | | | | 1.2% | | | | | | 6,695 | | | | | | 1.0% | | |
Raw materials and consumables used
|
| | | | (113,760) | | | | | | (36.4)% | | | | | | (196,646) | | | | | | (35.2)% | | | | | | (234,715) | | | | | | (34.2)% | | |
Staff costs
|
| | | | (143,343) | | | | | | (45.9)% | | | | | | (188,927) | | | | | | (33.8)% | | | | | | (226,033) | | | | | | (32.9)% | | |
Rentals and related expenses
|
| | | | (6,556) | | | | | | (2.1)% | | | | | | (13,006) | | | | | | (2.3)% | | | | | | (17,161) | | | | | | (2.5)% | | |
Utilities expenses
|
| | | | (11,017) | | | | | | (3.5)% | | | | | | (19,743) | | | | | | (3.5)% | | | | | | (26,054) | | | | | | (3.8)% | | |
Depreciation and amortization
|
| | | | (69,916) | | | | | | (22.4)% | | | | | | (72,952) | | | | | | (13.1)% | | | | | | (78,557) | | | | | | (11.4)% | | |
Traveling and communication expenses
|
| | | | (2,674) | | | | | | (0.9)% | | | | | | (4,776) | | | | | | (0.9)% | | | | | | (5,756) | | | | | | (0.8)% | | |
Listing expenses
|
| | | | — | | | | | | — | | | | | | (6,310) | | | | | | (1.1)% | | | | | | (1,745) | | | | | | (0.3)% | | |
Other expenses
|
| | | | (41,729) | | | | | | (13.4)% | | | | | | (55,510) | | | | | | (9.9)% | | | | | | (62,682) | | | | | | (9.1)% | | |
Other gains (losses) – net
|
| | | | (73,270) | | | | | | (23.5)% | | | | | | (26,793) | | | | | | (4.8)% | | | | | | 1,177 | | | | | | 0.2% | | |
Finance costs
|
| | | | (19,158) | | | | | | (6.1)% | | | | | | (12,493) | | | | | | (2.2)% | | | | | | (8,424) | | | | | | (1.2)% | | |
(Loss) Profit before tax
|
| | | | (149,592) | | | | | | (47.9)% | | | | | | (32,230) | | | | | | (5.8)% | | | | | | 33,107 | | | | | | 4.8% | | |
Income tax expense
|
| | | | (1,160) | | | | |