M

MiniLuxe Holding Corp
XTSX:MNLX

Watchlist Manager
MiniLuxe Holding Corp
XTSX:MNLX
Watchlist
Price: 0.3 CAD Market Closed
Market Cap: 45m CAD

Income Statement

Earnings Waterfall
MiniLuxe Holding Corp

Revenue
27.6m USD
Cost of Revenue
-16m USD
Gross Profit
11.6m USD
Operating Expenses
-17.6m USD
Operating Income
-6m USD
Other Expenses
-3.6m USD
Net Income
-9.6m USD

Income Statement
MiniLuxe Holding Corp

Rotate your device to view
Income Statement
Currency: USD
Dec-2021 Mar-2022 Jun-2022 Sep-2022 Jan-2023 Apr-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
3
2
1
1
1
1
1
1
1
2
2
2
2
2
Revenue
17
N/A
16
-5%
15
-8%
15
+6%
21
+39%
22
+4%
25
+10%
12
-50%
19
+57%
26
+36%
26
+1%
27
+2%
27
+2%
28
+2%
Gross Profit
Cost of Revenue
(9)
(8)
(8)
(9)
(12)
(13)
(14)
(7)
(11)
(15)
(15)
(15)
(16)
(16)
Gross Profit
8
N/A
8
-6%
7
-14%
7
+4%
9
+36%
10
+3%
10
+5%
5
-52%
8
+63%
11
+37%
11
+2%
11
+3%
11
+1%
12
+2%
Operating Income
Operating Expenses
(22)
(16)
(13)
(15)
(20)
(20)
(20)
(10)
(13)
(17)
(17)
(18)
(17)
(18)
Selling, General & Administrative
(19)
(13)
(11)
(13)
(17)
(17)
(17)
(7)
(10)
(13)
(13)
(14)
(14)
(14)
Depreciation & Amortization
(3)
(3)
(2)
(2)
(3)
(3)
(3)
(2)
(3)
(4)
(4)
(4)
(3)
(3)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
(14)
N/A
(8)
+44%
(7)
+14%
(8)
-22%
(10)
-24%
(11)
-5%
(10)
+4%
(5)
+55%
(5)
-11%
(6)
-24%
(6)
+5%
(6)
-3%
(6)
+5%
(6)
0%
Pre-Tax Income
Interest Income Expense
(42)
(22)
(4)
(1)
(1)
(1)
(2)
(1)
(2)
(2)
(2)
(2)
(2)
(2)
Non-Reccuring Items
(0)
(0)
0
0
(0)
(0)
(1)
0
(1)
(1)
(1)
(1)
(1)
(1)
Total Other Income
3
1
0
0
0
3
3
0
0
0
0
0
0
0
Pre-Tax Income
(54)
N/A
(30)
+45%
(11)
+64%
(9)
+15%
(12)
-27%
(9)
+22%
(10)
-6%
(6)
+40%
(8)
-36%
(10)
-21%
(9)
+7%
(10)
-9%
(9)
+7%
(9)
-5%
Net Income
Tax Provision
(0)
(0)
(0)
(0)
(0)
(0)
0
0
0
0
0
0
0
0
Income from Continuing Operations
(54)
(30)
(11)
(9)
(12)
(9)
(10)
(6)
(8)
(10)
(9)
(10)
(9)
(9)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
(0)
(0)
(0)
(0)
(0)
Net Income (Common)
(54)
N/A
(30)
+45%
(11)
+64%
(9)
+15%
(12)
-27%
(9)
+22%
(10)
-6%
(6)
+41%
(8)
-36%
(10)
-22%
(9)
+7%
(10)
-9%
(9)
+7%
(10)
-6%
EPS (Diluted)
-0.97
N/A
-0.53
+45%
-0.19
+64%
-0.16
+16%
-0.21
-31%
-0.16
+24%
-0.17
-6%
-0.1
+41%
-0.14
-40%
-0.17
-21%
-0.16
+6%
-0.16
N/A
-0.11
+31%
-0.14
-27%