Medialink Group Ltd
HKEX:2230
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Medialink Group Ltd
HKEX:2230
|
HK |
|
Y
|
Yunnan Water Investment Co Ltd
HKEX:6839
|
CN |
|
Ryanair Holdings PLC
ISEQ:RYA
|
IE |
|
F
|
Fukui Computer Holdings Inc
TSE:9790
|
JP |
Income Statement
Earnings Waterfall
Medialink Group Ltd
Income Statement
Medialink Group Ltd
| Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
335
N/A
|
371
+11%
|
398
+7%
|
426
+7%
|
474
+11%
|
509
+7%
|
489
-4%
|
535
+10%
|
648
+21%
|
674
+4%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
(171)
|
(185)
|
(200)
|
(221)
|
(246)
|
(260)
|
(253)
|
(273)
|
(338)
|
(359)
|
|
| Gross Profit |
164
N/A
|
185
+13%
|
198
+7%
|
205
+4%
|
228
+11%
|
248
+9%
|
236
-5%
|
262
+11%
|
310
+18%
|
315
+1%
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(108)
|
(120)
|
(111)
|
(109)
|
(123)
|
(134)
|
(145)
|
(181)
|
(202)
|
(188)
|
|
| Selling, General & Administrative |
(108)
|
(120)
|
(108)
|
(107)
|
(120)
|
(138)
|
(143)
|
(162)
|
(181)
|
(187)
|
|
| Other Operating Expenses |
0
|
0
|
(3)
|
(3)
|
(3)
|
3
|
(3)
|
(19)
|
(21)
|
(0)
|
|
| Operating Income |
56
N/A
|
65
+16%
|
87
+32%
|
96
+11%
|
105
+10%
|
114
+8%
|
90
-21%
|
81
-10%
|
108
+32%
|
127
+18%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
3
|
0
|
0
|
(6)
|
3
|
0
|
8
|
17
|
12
|
6
|
|
| Non-Reccuring Items |
(20)
|
(22)
|
(42)
|
(41)
|
(56)
|
(59)
|
(41)
|
(31)
|
(65)
|
(75)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(1)
|
0
|
0
|
|
| Pre-Tax Income |
40
N/A
|
44
+9%
|
45
+3%
|
49
+9%
|
52
+7%
|
56
+8%
|
58
+3%
|
66
+14%
|
54
-17%
|
58
+7%
|
|
| Net Income | |||||||||||
| Tax Provision |
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(9)
|
(11)
|
(2)
|
(3)
|
|
| Income from Continuing Operations |
39
|
42
|
42
|
46
|
48
|
51
|
49
|
55
|
52
|
56
|
|
| Net Income (Common) |
39
N/A
|
42
+8%
|
42
+2%
|
46
+9%
|
48
+3%
|
51
+8%
|
49
-5%
|
55
+13%
|
52
-5%
|
56
+6%
|
|
| EPS (Diluted) |
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
|