Miricor Enterprises Holdings Ltd
HKEX:1827
Income Statement
Earnings Waterfall
Miricor Enterprises Holdings Ltd
Revenue
|
488.2m
HKD
|
Cost of Revenue
|
-55.5m
HKD
|
Gross Profit
|
432.8m
HKD
|
Operating Expenses
|
-477.9m
HKD
|
Operating Income
|
-45.1m
HKD
|
Other Expenses
|
8.1m
HKD
|
Net Income
|
-37m
HKD
|
Income Statement
Miricor Enterprises Holdings Ltd
Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
155
N/A
|
171
+11%
|
177
+3%
|
141
-20%
|
129
-8%
|
274
+113%
|
356
+30%
|
364
+2%
|
458
+26%
|
463
+1%
|
488
+5%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(15)
|
(16)
|
(17)
|
(14)
|
(13)
|
(21)
|
(65)
|
(29)
|
(79)
|
(47)
|
(55)
|
|
Gross Profit |
139
N/A
|
155
+11%
|
159
+3%
|
126
-21%
|
116
-8%
|
253
+119%
|
291
+15%
|
335
+15%
|
379
+13%
|
416
+10%
|
433
+4%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(115)
|
(130)
|
(145)
|
(134)
|
(143)
|
(201)
|
(254)
|
(302)
|
(423)
|
(445)
|
(478)
|
|
Selling, General & Administrative |
(74)
|
(87)
|
(104)
|
(100)
|
(92)
|
(123)
|
(162)
|
(174)
|
(258)
|
(247)
|
(256)
|
|
Depreciation & Amortization |
(11)
|
(13)
|
(12)
|
(13)
|
(13)
|
(14)
|
0
|
(25)
|
(39)
|
(44)
|
(44)
|
|
Other Operating Expenses |
(30)
|
(31)
|
(28)
|
(22)
|
(38)
|
(64)
|
(91)
|
(103)
|
(126)
|
(153)
|
(179)
|
|
Operating Income |
24
N/A
|
24
+2%
|
14
-43%
|
(8)
N/A
|
(27)
-242%
|
53
N/A
|
38
-29%
|
33
-12%
|
(44)
N/A
|
(29)
+34%
|
(45)
-53%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
3
|
2
|
2
|
2
|
1
|
(1)
|
2
|
(3)
|
(2)
|
(1)
|
0
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
10
|
0
|
0
|
1
|
7
|
7
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
26
N/A
|
27
+1%
|
16
-41%
|
(6)
N/A
|
(16)
-170%
|
52
N/A
|
37
-28%
|
31
-16%
|
(40)
N/A
|
(24)
+40%
|
(45)
-88%
|
|
Net Income | ||||||||||||
Tax Provision |
(5)
|
(5)
|
(2)
|
2
|
4
|
(5)
|
(4)
|
(6)
|
0
|
3
|
8
|
|
Income from Continuing Operations |
22
|
22
|
14
|
(4)
|
(13)
|
47
|
33
|
25
|
(39)
|
(21)
|
(37)
|
|
Net Income (Common) |
22
N/A
|
22
+0%
|
14
-38%
|
(4)
N/A
|
(13)
-204%
|
47
N/A
|
33
-30%
|
25
-24%
|
(25)
N/A
|
(21)
+18%
|
(37)
-80%
|
|
EPS (Diluted) |
0.05
N/A
|
0.05
N/A
|
0.03
-40%
|
-0.01
N/A
|
-0.03
-200%
|
0.12
N/A
|
0.08
-33%
|
0.06
-25%
|
-0.06
N/A
|
-0.05
+17%
|
-0.09
-80%
|