mF International Limited
NASDAQ:MFI
Income Statement
Earnings Waterfall
mF International Limited
Income Statement
mF International Limited
| Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|
| Revenue | |||||
| Interest Expense |
0
|
0
|
0
|
0
|
|
| Revenue |
32
N/A
|
30
-5%
|
26
-14%
|
29
+10%
|
|
| Gross Profit | |||||
| Cost of Revenue |
(14)
|
(14)
|
(14)
|
(16)
|
|
| Gross Profit |
18
N/A
|
16
-11%
|
12
-23%
|
12
+1%
|
|
| Operating Income | |||||
| Operating Expenses |
(11)
|
(18)
|
(32)
|
(39)
|
|
| Selling, General & Administrative |
(11)
|
(18)
|
(31)
|
(39)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
7
N/A
|
(2)
N/A
|
(19)
-781%
|
(27)
-40%
|
|
| Pre-Tax Income | |||||
| Interest Income Expense |
(0)
|
(0)
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
(0)
|
(0)
|
|
| Pre-Tax Income |
7
N/A
|
(2)
N/A
|
(19)
-847%
|
(27)
-38%
|
|
| Net Income | |||||
| Tax Provision |
(0)
|
1
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
7
|
(1)
|
(20)
|
(28)
|
|
| Net Income (Common) |
7
N/A
|
(1)
N/A
|
(20)
-1 676%
|
(28)
-40%
|
|
| EPS (Diluted) |
4.58
N/A
|
-0.74
N/A
|
-12.7
-1 616%
|
-17.12
-35%
|
|