02501.HK
Maiyue Technology Ltd
HKSE · Technology · Information Technology Services · KY
HKD 1.88
+2.17%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 677.5M | 402.8M | 274.7M | 259.1M | 243.3M |
| Cost of Revenue | 555.7M | 335.1M | 206.1M | 173.6M | 138.6M |
| Gross Profit | 121.8M | 67.7M | 68.6M | 85.4M | 104.6M |
| Operating Expenses | |||||
| R&D Expense | 9.6M | 1.9M | 6.2M | 6.0M | 5.7M |
| SG&A Expense | 86.2M | 33.9M | 32.0M | 48.8M | 31.3M |
| General & Admin Expense | 53.0M | 27.5M | 25.6M | 41.7M | 14.1M |
| Selling & Marketing Expense | 12.9M | 6.5M | 6.5M | 7.1M | 6.8M |
| Other Expenses | 4.2M | 7.4M | 18.7M | (7.0M) | 2.4M |
| Total Operating Expenses | 100.1M | 43.2M | 56.9M | 47.9M | 39.4M |
| Cost and Expenses | 641.4M | 378.3M | 263.1M | 221.5M | 178.1M |
| Operating Income (EBIT) | 36.2M | 24.5M | 11.7M | 37.6M | 65.2M |
| Non-Operating | |||||
| Interest Income | 3.0M | 2.1M | 960.0K | 1.8M | 63.0K |
| Interest Expense | 33.2M | 15.8M | 12.1M | 10.5M | 8.9M |
| Net Interest Income | (30.9M) | (13.7M) | (11.1M) | (8.7M) | (8.8M) |
| Other Non-Op Income/Expense | (31.6M) | (18.2M) | (13.4M) | (10.2M) | (9.0M) |
| Non-Operating Income (excl Interest) | 3.3M | 2.1M | 1.2M | (288.0K) | 88.0K |
| EBT (Pre-Tax Income) | 4.6M | 6.4M | (1.8M) | 27.4M | 56.2M |
| Income Tax Expense | (958.0K) | 909.0K | (1.9M) | 4.7M | 7.1M |
| Bottom Line | |||||
| Net Income | 6.1M | 5.7M | 433.0K | 22.9M | 48.8M |
| Earnings from Cont. Ops | 5.6M | 5.4M | 110.0K | 22.6M | 49.1M |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (11.3M) | 5.7M | 433.0K | 22.9M | 48.8M |
| Per Share | |||||
| Basic EPS | (HK$0.02) | HK$0.01 | HK$0.00 | HK$0.06 | HK$0.10 |
| Diluted EPS | (HK$0.02) | HK$0.01 | HK$0.00 | HK$0.06 | HK$0.10 |
| Revenue Per Share | HK$1.36 | HK$0.81 | HK$0.55 | HK$0.64 | HK$0.49 |
| Shares | |||||
| Basic Shares Outstanding | 500.0M | 500.0M | 500.0M | 403.1M | 500.0M |
| Diluted Shares Outstanding | 500.0M | 500.0M | 500.0M | 403.1M | 500.0M |
| Profitability Metrics | |||||
| EBITDA | 45.4M | 23.5M | 11.5M | 46.1M | 73.2M |
| D&A | 12.5M | 1.0M | 1.0M | 8.2M | 8.1M |
| EBIT | 32.9M | 22.4M | 10.4M | 37.9M | 65.1M |
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