Mayfield Group Holdings Ltd
ASX:MYG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Mayfield Group Holdings Ltd
ASX:MYG
|
AU |
|
V
|
Villar International Ltd
TASE:VILR
|
IL |
|
N
|
Nitin Spinners Ltd
NSE:NITINSPIN
|
IN |
Income Statement
Earnings Waterfall
Mayfield Group Holdings Ltd
Income Statement
Mayfield Group Holdings Ltd
| Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1
N/A
|
1
-11%
|
26
+3 654%
|
61
+137%
|
80
+32%
|
82
+2%
|
80
-3%
|
78
-2%
|
75
-4%
|
86
+15%
|
100
+16%
|
119
+19%
|
146
+23%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
0
|
0
|
(12)
|
(29)
|
(43)
|
(45)
|
(39)
|
(36)
|
(35)
|
(43)
|
(52)
|
(64)
|
(76)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
13
N/A
|
31
+134%
|
37
+18%
|
37
-1%
|
41
+10%
|
42
+3%
|
39
-6%
|
43
+10%
|
47
+9%
|
55
+16%
|
70
+28%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(2)
|
(2)
|
(16)
|
(33)
|
(38)
|
(40)
|
(40)
|
(38)
|
(35)
|
(38)
|
(42)
|
(45)
|
(56)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(13)
|
(28)
|
(33)
|
(34)
|
(34)
|
(32)
|
(28)
|
(32)
|
(35)
|
(38)
|
(47)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(7)
|
|
| Operating Income |
(1)
N/A
|
(1)
+8%
|
(2)
-82%
|
(1)
+29%
|
(1)
+7%
|
(3)
-169%
|
0
N/A
|
4
+1 689%
|
5
+17%
|
5
+1%
|
5
+3%
|
10
+105%
|
14
+42%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
0
|
0
|
(0)
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(4)
|
(2)
|
1
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Total Other Income |
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(3)
N/A
|
(1)
+67%
|
(1)
+26%
|
3
N/A
|
2
-43%
|
(3)
N/A
|
0
N/A
|
4
+2 024%
|
5
+21%
|
5
+1%
|
5
+1%
|
10
+106%
|
14
+43%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
0
|
(0)
|
(1)
|
(1)
|
0
|
1
|
(0)
|
2
|
2
|
0
|
(0)
|
(3)
|
(5)
|
|
| Income from Continuing Operations |
(3)
|
(1)
|
(2)
|
3
|
2
|
(2)
|
0
|
6
|
7
|
5
|
4
|
7
|
9
|
|
| Income to Minority Interest |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(3)
N/A
|
(1)
+59%
|
(2)
-38%
|
3
N/A
|
2
-17%
|
(2)
N/A
|
0
N/A
|
6
+8 100%
|
7
+25%
|
5
-29%
|
4
-16%
|
7
+57%
|
9
+37%
|
|
| EPS (Diluted) |
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0.03
N/A
|
0.03
N/A
|
-0.02
N/A
|
0
N/A
|
0.06
N/A
|
0.08
+33%
|
0.06
-25%
|
0.05
-17%
|
0.07
+40%
|
0.09
+29%
|
|