M
MIE Holdings Corp
HKEX:1555
MIE Holdings Corp
HKEX:1555
Price:
0.035
HKD
6.06%
Market Cap:
HK$118.5m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
M
|
MIE Holdings Corp
HKEX:1555
|
CN |
|
Pinnacle Investment Management Group Ltd
ASX:PNI
|
AU |
|
K
|
Koolearn Technology Holding Ltd
HKEX:1797
|
CN |
|
S
|
Shandong Fengxiang Co Ltd
HKEX:9977
|
CN |
Income Statement
Earnings Waterfall
MIE Holdings Corp
MIE Holdings Corp
Income Statement
MIE Holdings Corp
MIE Holdings Corp
Currency: CNY
| Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | 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 |
87
|
138
|
224
|
266
|
282
|
315
|
333
|
497
|
369
|
239
|
406
|
416
|
421
|
438
|
448
|
476
|
530
|
293
|
608
|
637
|
776
|
918
|
787
|
673
|
469
|
364
|
345
|
355
|
356
|
0
|
0
|
|
| Revenue |
1 805
N/A
|
2 141
+19%
|
2 827
+32%
|
3 300
+17%
|
3 486
+6%
|
3 358
-4%
|
3 256
-3%
|
3 440
+6%
|
2 983
-13%
|
1 584
-47%
|
722
-54%
|
539
-25%
|
535
-1%
|
642
+20%
|
657
+2%
|
991
+51%
|
790
-20%
|
1 148
+45%
|
756
-34%
|
687
-9%
|
572
-17%
|
701
+22%
|
1 018
+45%
|
1 311
+29%
|
1 431
+9%
|
1 232
-14%
|
1 036
-16%
|
985
-5%
|
898
-9%
|
802
-11%
|
706
-12%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||
| Cost of Revenue |
(127)
|
(136)
|
(186)
|
(231)
|
(279)
|
(332)
|
(370)
|
(377)
|
(337)
|
(216)
|
(121)
|
(116)
|
(106)
|
(101)
|
(98)
|
(144)
|
(138)
|
(191)
|
(133)
|
(130)
|
(131)
|
(161)
|
(263)
|
(315)
|
(257)
|
(232)
|
(216)
|
(221)
|
(214)
|
(203)
|
(227)
|
|
| Gross Profit |
1 679
N/A
|
2 005
+19%
|
2 642
+32%
|
3 070
+16%
|
3 207
+4%
|
3 026
-6%
|
2 886
-5%
|
3 063
+6%
|
2 646
-14%
|
1 368
-48%
|
601
-56%
|
423
-30%
|
429
+1%
|
541
+26%
|
559
+3%
|
847
+51%
|
652
-23%
|
957
+47%
|
623
-35%
|
557
-11%
|
441
-21%
|
540
+22%
|
755
+40%
|
996
+32%
|
1 175
+18%
|
1 001
-15%
|
820
-18%
|
765
-7%
|
684
-11%
|
599
-12%
|
479
-20%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 000)
|
(1 172)
|
(1 510)
|
(1 814)
|
(2 096)
|
(2 066)
|
(2 013)
|
(2 227)
|
(1 489)
|
(964)
|
(855)
|
(769)
|
(835)
|
(1 260)
|
(622)
|
(926)
|
(627)
|
(916)
|
(663)
|
(641)
|
(429)
|
(363)
|
(392)
|
(421)
|
(553)
|
(553)
|
(528)
|
(521)
|
(491)
|
(552)
|
(433)
|
|
| Selling, General & Administrative |
(478)
|
(687)
|
(976)
|
(1 136)
|
(1 260)
|
(1 154)
|
(1 107)
|
(1 229)
|
(1 091)
|
(594)
|
(371)
|
(368)
|
(485)
|
(902)
|
(257)
|
(407)
|
(312)
|
(435)
|
(326)
|
(292)
|
(182)
|
(169)
|
(137)
|
(164)
|
(235)
|
(179)
|
(144)
|
(148)
|
(137)
|
(119)
|
(101)
|
|
| Depreciation & Amortization |
(529)
|
(492)
|
(542)
|
(687)
|
(861)
|
(948)
|
(905)
|
(980)
|
(928)
|
(664)
|
(520)
|
(405)
|
(364)
|
(383)
|
(350)
|
(500)
|
(329)
|
(500)
|
(349)
|
(360)
|
(250)
|
(195)
|
(264)
|
(325)
|
(387)
|
(382)
|
(368)
|
(358)
|
(363)
|
(348)
|
(337)
|
|
| Other Operating Expenses |
7
|
8
|
7
|
9
|
26
|
35
|
(1)
|
(17)
|
530
|
293
|
37
|
4
|
14
|
24
|
(14)
|
(19)
|
15
|
19
|
12
|
11
|
3
|
2
|
9
|
69
|
69
|
8
|
(16)
|
(16)
|
9
|
(85)
|
5
|
|
| Operating Income |
679
N/A
|
833
+23%
|
1 131
+36%
|
1 256
+11%
|
1 111
-11%
|
960
-14%
|
873
-9%
|
836
-4%
|
1 156
+38%
|
404
-65%
|
(254)
N/A
|
(345)
-36%
|
(405)
-17%
|
(719)
-77%
|
(63)
+91%
|
(79)
-26%
|
25
N/A
|
41
+64%
|
(40)
N/A
|
(84)
-109%
|
12
N/A
|
178
+1 334%
|
363
+104%
|
575
+59%
|
622
+8%
|
448
-28%
|
292
-35%
|
243
-17%
|
193
-21%
|
46
-76%
|
47
+1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||
| Interest Income Expense |
(96)
|
(125)
|
(182)
|
(230)
|
(273)
|
(291)
|
(347)
|
(519)
|
(342)
|
(207)
|
(447)
|
(478)
|
(415)
|
(374)
|
(467)
|
(692)
|
(548)
|
(876)
|
(632)
|
(589)
|
(810)
|
(980)
|
(785)
|
(735)
|
(574)
|
(421)
|
(350)
|
(356)
|
(353)
|
(347)
|
(390)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(414)
|
(240)
|
(765)
|
(835)
|
363
|
515
|
(329)
|
(265)
|
(173)
|
(200)
|
(724)
|
(1 205)
|
(510)
|
(19)
|
184
|
2 738
|
2 503
|
(55)
|
0
|
(0)
|
(93)
|
0
|
(136)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
460
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
(10)
|
(10)
|
459
|
(2)
|
(60)
|
(69)
|
(33)
|
(164)
|
(145)
|
(2)
|
(1)
|
(1)
|
(3)
|
16
|
14
|
(89)
|
(90)
|
(2)
|
(13)
|
(0)
|
85
|
(0)
|
(31)
|
(44)
|
(13)
|
(16)
|
(19)
|
(18)
|
(19)
|
0
|
|
| Pre-Tax Income |
583
N/A
|
699
+20%
|
1 400
+100%
|
1 485
+6%
|
837
-44%
|
609
-27%
|
455
-25%
|
284
-38%
|
237
-17%
|
(188)
N/A
|
(1 467)
-683%
|
(1 659)
-13%
|
(458)
+72%
|
(582)
-27%
|
(843)
-45%
|
(1 022)
-21%
|
(785)
+23%
|
(1 126)
-43%
|
(1 399)
-24%
|
(1 890)
-35%
|
(1 309)
+31%
|
(736)
+44%
|
(238)
+68%
|
2 548
N/A
|
2 507
-2%
|
(41)
N/A
|
(74)
-78%
|
(133)
-80%
|
(271)
-104%
|
(320)
-18%
|
(480)
-50%
|
|
| Net Income | ||||||||||||||||||||||||||||||||
| Tax Provision |
(162)
|
(212)
|
(294)
|
(336)
|
(296)
|
(249)
|
(175)
|
(139)
|
(214)
|
(130)
|
121
|
68
|
(147)
|
(143)
|
(105)
|
(122)
|
(47)
|
(70)
|
(62)
|
(42)
|
(43)
|
(85)
|
(100)
|
(125)
|
(128)
|
(97)
|
(84)
|
(75)
|
(58)
|
(47)
|
(23)
|
|
| Income from Continuing Operations |
421
|
486
|
1 106
|
1 149
|
541
|
360
|
280
|
145
|
23
|
(318)
|
(1 346)
|
(1 591)
|
(605)
|
(724)
|
(948)
|
(1 144)
|
(832)
|
(1 196)
|
(1 461)
|
(1 932)
|
(1 351)
|
(822)
|
(338)
|
2 423
|
2 379
|
(139)
|
(158)
|
(207)
|
(329)
|
(367)
|
(503)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
1
|
3
|
5
|
3
|
7
|
36
|
30
|
2
|
2
|
(0)
|
0
|
0
|
0
|
0
|
2
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
290
N/A
|
427
+47%
|
1 106
+159%
|
1 150
+4%
|
544
-53%
|
365
-33%
|
283
-22%
|
152
-46%
|
58
-61%
|
(303)
N/A
|
(1 523)
-403%
|
(2 598)
-71%
|
(1 322)
+49%
|
(597)
+55%
|
(1 099)
-84%
|
(1 621)
-47%
|
(1 196)
+26%
|
(1 791)
-50%
|
(1 125)
+37%
|
(1 365)
-21%
|
(1 351)
+1%
|
(822)
+39%
|
(338)
+59%
|
2 423
N/A
|
2 379
-2%
|
(139)
N/A
|
(158)
-14%
|
(207)
-31%
|
(329)
-59%
|
(367)
-12%
|
(503)
-37%
|
|
| EPS (Diluted) |
0.12
N/A
|
0.17
+42%
|
0.42
+147%
|
0.43
+2%
|
0.2
-53%
|
0.13
-35%
|
0.11
-15%
|
0.05
-55%
|
0.02
-60%
|
-0.11
N/A
|
-0.58
-427%
|
-0.9
-55%
|
-0.46
+49%
|
-0.21
+54%
|
-0.39
-86%
|
-0.55
-41%
|
-0.41
+25%
|
-0.59
-44%
|
-0.35
+41%
|
-0.41
-17%
|
-0.41
N/A
|
-0.25
+39%
|
-0.1
+60%
|
0.73
N/A
|
0.7
-4%
|
-0.04
N/A
|
-0.05
-25%
|
-0.06
-20%
|
-0.1
-67%
|
-0.11
-10%
|
-0.15
-36%
|
|
Switch to:
Switch to:
See Also
Discover More
