Milestone Builder Holdings Ltd
HKEX:1667
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Milestone Builder Holdings Ltd
HKEX:1667
|
HK |
|
I
|
Inission AB
STO:INISS B
|
SE |
|
Bisichi PLC
LSE:BISI
|
UK |
|
Nanya Technology Corp
TWSE:2408
|
TW |
|
Horizon Bancorp Inc
NASDAQ:HBNC
|
US |
|
Solutiance AG
XETRA:ZSOL
|
DE |
|
Hanwha General Insurance Co Ltd
KRX:000370
|
KR |
|
I
|
Intuitive Machines Inc
NASDAQ:LUNR
|
US |
|
Arihant Foundations & Housing Ltd
BSE:531381
|
IN |
Income Statement
Earnings Waterfall
Milestone Builder Holdings Ltd
Income Statement
Milestone Builder Holdings Ltd
| Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
6
|
8
|
9
|
8
|
7
|
6
|
6
|
6
|
8
|
9
|
6
|
5
|
0
|
0
|
|
| Revenue |
492
N/A
|
330
-33%
|
261
-21%
|
182
-30%
|
123
-32%
|
124
+1%
|
121
-3%
|
123
+2%
|
109
-11%
|
101
-7%
|
122
+20%
|
120
-2%
|
102
-15%
|
91
-11%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(429)
|
(281)
|
(239)
|
(200)
|
(140)
|
(120)
|
(118)
|
(115)
|
(103)
|
(94)
|
(119)
|
(119)
|
(110)
|
(102)
|
|
| Gross Profit |
62
N/A
|
49
-22%
|
22
-54%
|
(18)
N/A
|
(17)
+7%
|
4
N/A
|
2
-42%
|
8
+223%
|
7
-17%
|
8
+14%
|
2
-73%
|
0
-77%
|
(7)
N/A
|
(12)
-55%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(40)
|
(34)
|
(31)
|
(32)
|
(27)
|
(31)
|
(25)
|
(23)
|
(26)
|
(25)
|
(78)
|
(99)
|
(58)
|
(40)
|
|
| Selling, General & Administrative |
(38)
|
(36)
|
(27)
|
(32)
|
(35)
|
(34)
|
(49)
|
(48)
|
(37)
|
(60)
|
(90)
|
(87)
|
(59)
|
(40)
|
|
| Depreciation & Amortization |
(3)
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
1
|
1
|
1
|
0
|
8
|
2
|
25
|
25
|
11
|
35
|
13
|
(12)
|
0
|
0
|
|
| Operating Income |
22
N/A
|
15
-35%
|
(9)
N/A
|
(50)
-464%
|
(44)
+12%
|
(27)
+38%
|
(22)
+18%
|
(15)
+31%
|
(19)
-25%
|
(17)
+9%
|
(76)
-337%
|
(99)
-31%
|
(66)
+34%
|
(51)
+22%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(5)
|
(8)
|
(8)
|
(9)
|
(9)
|
(4)
|
(10)
|
(18)
|
(11)
|
(5)
|
(4)
|
(3)
|
(0)
|
1
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
2
|
3
|
(13)
|
(17)
|
(1)
|
6
|
2
|
(7)
|
(4)
|
(0)
|
(0)
|
|
| Total Other Income |
0
|
0
|
(0)
|
(1)
|
(3)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(6)
|
|
| Pre-Tax Income |
17
N/A
|
7
-61%
|
(17)
N/A
|
(57)
-239%
|
(52)
+8%
|
(49)
+7%
|
(55)
-12%
|
(37)
+32%
|
(27)
+28%
|
(23)
+14%
|
(90)
-293%
|
(110)
-22%
|
(72)
+35%
|
(56)
+22%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(6)
|
(6)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
15
|
6
|
(17)
|
(58)
|
(53)
|
(49)
|
(60)
|
(43)
|
(27)
|
(23)
|
(90)
|
(111)
|
(73)
|
(57)
|
|
| Net Income (Common) |
15
N/A
|
6
-58%
|
(17)
N/A
|
(58)
-238%
|
(53)
+8%
|
(49)
+7%
|
(60)
-23%
|
(43)
+29%
|
(27)
+38%
|
(23)
+15%
|
(90)
-301%
|
(111)
-23%
|
(73)
+35%
|
(39)
+47%
|
|
| EPS (Diluted) |
0.02
N/A
|
0.01
-50%
|
-0.02
N/A
|
-0.07
-250%
|
-0.06
+14%
|
-0.05
+17%
|
-0.06
-20%
|
-0.04
+33%
|
-0.03
+25%
|
-0.02
+33%
|
-0.09
-350%
|
-0.12
-33%
|
-0.08
+33%
|
-0.06
+25%
|
|