MS
1451.HKMS Group Holdings Limited Price (1451.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
200,000,000
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
MS Group Holdings LimitedCurrency: HKD
| YEAR | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
242,344,000.00
+0% |
267,895,000.00
+11% |
225,750,000.00
-16% |
233,195,000.00
+3% |
262,279,000.00
+12% |
248,510,000.00
-5% |
293,746,000.00
+18% |
260,142,000.00
-11% |
233,990,000.00
-10% |
||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 145,323,000.00 | 180,106,000.00 | 146,073,000.00 | 158,698,000.00 | 178,085,000.00 | 166,646,000.00 | 207,405,000.00 | 180,345,000.00 | 158,865,000.00 | ||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
97,021,000.00
+0% |
87,789,000.00
-10% |
79,677,000.00
-9% |
74,497,000.00
-7% |
84,194,000.00
+13% |
81,864,000.00
-3% |
86,341,000.00
+5% |
79,797,000.00
-8% |
75,125,000.00
-6% |
||||||||||
| Gross Profit Ratio | (0.40%) | (0.33%) | (0.35%) | (0.32%) | (0.32%) | (0.33%) | (0.29%) | (0.31%) | (0.32%) | ||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 542,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
| General and Administrative | 26,849,000.00 | 30,614,000.00 | 33,886,000.00 | 41,427,000.00 | 40,713,000.00 | 43,121,000.00 | 37,403,000.00 | 41,154,000.00 | 38,298,000.00 | ||||||||||
| Selling, General & Admin... | 43,335,000.00 | 48,011,000.00 | 56,418,000.00 | 73,211,000.00 | 66,551,000.00 | 59,275,000.00 | 56,540,000.00 | 54,455,000.00 | 47,468,000.00 | ||||||||||
| Selling & Marketing Exp... | 16,486,000.00 | 17,397,000.00 | 22,532,000.00 | 31,784,000.00 | 26,380,000.00 | 17,405,000.00 | 19,137,000.00 | 13,301,000.00 | 9,170,000.00 | ||||||||||
| Depreciation and Amortiz... | 8,676,000.00 | 8,262,000.00 | 6,070,000.00 | 6,670,000.00 | 11,609,000.00 | 12,165,000.00 | 12,823,000.00 | 10,770,000.00 | 9,236,000.00 | ||||||||||
| Other Expenses | 1,171,000.00 | 113,000.00 | 99,000.00 | 360,000.00 | 87,000.00 | -1,251,000.00 | -263,000.00 | 0.00 | -932,000.00 | ||||||||||
| Total Operating Expenses | 43,335,000.00 | 48,011,000.00 | 55,232,000.00 | 72,713,000.00 | 67,093,000.00 | 60,526,000.00 | 56,540,000.00 | 54,455,000.00 | 46,536,000.00 | ||||||||||
| Cost and Exponses | 188,658,000.00 | 228,117,000.00 | 201,305,000.00 | 231,411,000.00 | 245,178,000.00 | 227,172,000.00 | 263,945,000.00 | 234,800,000.00 | 205,401,000.00 | ||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
53,686,000.00
+0% |
39,778,000.00
-26% |
24,205,000.00
-39% |
1,795,000.00
-93% |
17,101,000.00
+853% |
21,338,000.00
+25% |
29,801,000.00
+40% |
25,342,000.00
-15% |
28,589,000.00
+13% |
||||||||||
| Operating Income Ratio | (0.22%) | (0.15%) | (0.11%) | (0.01%) | (0.07%) | (0.09%) | (0.10%) | (0.10%) | (0.12%) | ||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 11,000.00 | 7,000.00 | 48,000.00 | 163,000.00 | 712,000.00 | 508,000.00 | 431,000.00 | 1,532,000.00 | 4,713,000.00 | ||||||||||
| Interest Expenses | 11,000.00 | 7,000.00 | 35,000.00 | 190,000.00 | 1,303,000.00 | 576,000.00 | 616,000.00 | 705,000.00 | 662,000.00 | ||||||||||
| Total Other Income/Exp... | 1,182,000.00 | 7,000.00 | 13,000.00 | -190,000.00 | -591,000.00 | -68,000.00 | -5,274,000.00 | 3,152,000.00 | -4,589,000.00 | ||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 62,362,000.00 | 48,040,000.00 | 37,076,000.00 | 17,641,000.00 | 30,972,000.00 | 34,718,000.00 | 42,495,000.00 | 39,969,000.00 | 33,549,999.00 | ||||||||||
| EBITDA ratio | (0.26%) | (0.18%) | (0.13%) | (0.04%) | (0.11%) | (0.13%) | (0.15%) | (0.14%) | (0.14%) | ||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 54,868,000.00 | 39,898,000.00 | 24,218,000.00 | 1,254,000.00 | 18,060,000.00 | 21,977,000.00 | 29,056,000.00 | 28,494,000.00 | 24,000,000.00 | ||||||||||
| Income Before Tax Ratio | (0.23%) | (0.15%) | (0.11%) | (0.01%) | (0.07%) | (0.09%) | (0.10%) | (0.11%) | (0.10%) | ||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 5,614,000.00 | 8,524,000.00 | 6,720,000.00 | 4,374,000.00 | 5,441,000.00 | 7,976,000.00 | 8,555,000.00 | 6,411,000.00 | 7,718,000.00 | ||||||||||
| Net Income | |||||||||||||||||||
| Net Income | 49,254,000.00
+0% |
31,374,000.00
-36% |
17,498,000.00
-44% |
-3,120,000.00
-118% |
12,619,000.00
-504% |
14,001,000.00
+11% |
15,412,000.00
+10% |
13,805,000.00
-10% |
16,282,000.00
+18% |
||||||||||
| Net Income Ratio | (0.20%) | (0.12%) | (0.08%) | (-0.01%) | (0.05%) | (0.06%) | (0.05%) | (0.05%) | (0.07%) | ||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.25 | 0.16 | 0.09 | -0.02 | 0.06 | 0.07 | 0.08 | 0.07 | 0.08 | ||||||||||
| Diluted EPS | 0.25 | 0.16 | 0.09 | -0.02 | 0.06 | 0.07 | 0.08 | 0.07 | 0.08 | ||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 200,000,000.00 | 200,000,000.00 | 200,000,000.00 | 179,167,000.00 | 200,000,000.00 | 200,000,000.00 | 200,000,000.00 | 200,000,000.00 | 200,000,000.00 | ||||||||||
| Diluted Share Outstanding | 200,000,000.00 | 200,000,000.00 | 200,000,000.00 | 179,167,000.00 | 200,000,000.00 | 200,000,000.00 | 200,000,000.00 | 200,000,000.00 | 200,000,000.00 | ||||||||||