00100.HK
Minimax-wp
HKSE · Technology · Software - Infrastructure · KY
$361.40
+1.80%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 759.6M | 79.1M | 30.5M | 3.5M | 207.8K |
| Cost of Revenue | 525.7M | 59.0M | 26.8M | 4.3M | 207.8K |
| Gross Profit | 233.9M | 20.1M | 3.7M | (854.0K) | — |
| Operating Expenses | |||||
| R&D Expense | 122.7M | 253.0M | 189.0M | 70.0M | 10.6M |
| SG&A Expense | 257.6M | 12.7M | 90.0M | 25.1M | 1.7M |
| General & Admin Expense | 126.9M | 5.3M | 5.0M | 2.9M | 1.4M |
| Selling & Marketing Expense | 130.8M | 7.4M | 85.1M | 22.1M | 347.0K |
| Other Expenses | (17.0M) | 76.1M | 11.3M | 5.4M | 2.1M |
| Total Operating Expenses | 363.3M | 341.8M | 290.4M | 100.4M | 14.4M |
| Cost and Expenses | 889.0M | 400.9M | 317.1M | 104.8M | 14.6M |
| Operating Income (EBIT) | (143.0M) | (321.7M) | (286.6M) | (101.3M) | (14.4M) |
| Non-Operating | |||||
| Interest Income | 4.8M | 9.4M | 20.4M | 7.8M | 39.0K |
| Interest Expense | 82.9M | 672.7K | 509.0K | 61.0K | 14.0K |
| Net Interest Income | 4.5M | 8.8M | 19.9M | 7.7M | 25.0K |
| Other Non-Op Income/Expense | (1.4B) | (1.6B) | (178.6M) | (167.9M) | (59.6M) |
| Non-Operating Income (excl Interest) | 73.9M | — | 178.1M | 167.9M | 59.4M |
| EBT (Pre-Tax Income) | (1.6B) | (1.9B) | (465.2M) | (269.2M) | (73.9M) |
| Income Tax Expense | (4.6M) | — | — | — | (207.8K) |
| Bottom Line | |||||
| Net Income | (1.6B) | (1.9B) | (465.2M) | (269.2M) | (73.7M) |
| Earnings from Cont. Ops | (1.6B) | (1.9B) | (465.2M) | (269.2M) | (73.7M) |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (1.6B) | (1.9B) | (465.2M) | (269.2M) | (73.7M) |
| Per Share | |||||
| Basic EPS | ($5.06) | ($6.13) | ($1.52) | ($0.88) | ($0.24) |
| Diluted EPS | ($5.06) | ($6.13) | ($1.52) | ($0.88) | ($0.24) |
| Revenue Per Share | $2.49 | $0.26 | $0.10 | $0.01 | $0.00 |
| Shares | |||||
| Basic Shares Outstanding | 305.4M | 305.4M | 305.4M | 305.4M | 305.4M |
| Diluted Shares Outstanding | 305.4M | 305.4M | 305.4M | 305.4M | 305.4M |
| Profitability Metrics | |||||
| EBITDA | 153.8M | (321.7M) | (462.8M) | (268.4M) | (73.5M) |
| D&A | 372.1M | 383.0K | 1.9M | 811.0K | 207.0K |
| EBIT | (216.9M) | (321.7M) | (464.7M) | (269.2M) | (73.7M) |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Dec 1, 2025