00130.HK
Moiselle International Holdings Limited
HKSE · Consumer Cyclical · Apparel - Manufacturers · HK
HKD 0.18
+8.93%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 204.2M | 101.5M | 102.7M | 137.3M | 127.9M |
| Cost of Revenue | 43.6M | 23.2M | 20.4M | 26.8M | 34.7M |
| Gross Profit | 160.6M | 78.3M | 82.3M | 110.5M | 93.3M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 246.9M | 113.5M | 133.4M | 141.4M | 132.8M |
| General & Admin Expense | 102.7M | 48.2M | 54.5M | 57.4M | 52.2M |
| Selling & Marketing Expense | 144.3M | 65.3M | 78.9M | 84.0M | 80.6M |
| Other Expenses | (9.7M) | — | (5.3M) | (1.7M) | 5.0M |
| Total Operating Expenses | 237.2M | 113.5M | 128.1M | 139.8M | 128.8M |
| Cost and Expenses | 280.8M | 136.7M | 148.5M | 166.6M | 163.4M |
| Operating Income (EBIT) | (81.5M) | (35.2M) | (45.8M) | (29.3M) | (25.0M) |
| Non-Operating | |||||
| Interest Income | — | 14.0K | 252.0K | 735.0K | 17.0K |
| Interest Expense | 10.4M | 4.7M | 5.7M | 4.4M | 2.1M |
| Net Interest Income | (10.4M) | (4.7M) | (5.4M) | (3.7M) | (2.1M) |
| Other Non-Op Income/Expense | (26.0M) | (12.4M) | (14.0M) | (20.6M) | (23.9M) |
| Non-Operating Income (excl Interest) | (5.1M) | 7.7M | 8.4M | 16.1M | 21.8M |
| EBT (Pre-Tax Income) | (107.5M) | (47.7M) | (59.9M) | (49.8M) | (48.9M) |
| Income Tax Expense | (4.9M) | (2.1M) | (3.3M) | (1.7M) | (6.0M) |
| Bottom Line | |||||
| Net Income | (102.1M) | (45.6M) | (56.5M) | (48.1M) | (42.9M) |
| Earnings from Cont. Ops | (102.1M) | (45.6M) | (56.6M) | (48.1M) | (42.9M) |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (102.1M) | (45.6M) | (56.5M) | (48.1M) | (42.9M) |
| Per Share | |||||
| Basic EPS | (HK$0.35) | (HK$0.16) | (HK$0.20) | (HK$0.17) | (HK$0.15) |
| Diluted EPS | (HK$0.35) | (HK$0.16) | (HK$0.20) | (HK$0.17) | (HK$0.15) |
| Revenue Per Share | HK$0.71 | HK$0.35 | HK$0.36 | HK$0.48 | HK$0.44 |
| Shares | |||||
| Basic Shares Outstanding | 287.9M | 287.9M | 287.9M | 287.9M | 287.9M |
| Diluted Shares Outstanding | 287.9M | 287.9M | 287.9M | 287.9M | 287.9M |
| Profitability Metrics | |||||
| EBITDA | (42.9M) | (8.1M) | (13.7M) | (9.3M) | (11.7M) |
| D&A | 75.4M | 34.9M | 40.5M | 36.2M | 35.0M |
| EBIT | (85.1M) | (43.0M) | (54.2M) | (45.4M) | (46.7M) |
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 Mar 1, 2026