Maoye International Holdings Limited (FRA:5MIA)
Germany · Delayed Price · Currency is EUR 0.0120
-0.0010 (-7.69%)
At close: Nov 28, 2025
FRA:5MIA Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
Operating Revenue | 3,111 | 4,018 | 4,181 | 4,350 | 5,235 | 6,912 | Upgrade |
Other Revenue | 903.46 | 972.58 | 1,117 | 1,037 | 1,143 | 1,087 | Upgrade |
| 4,015 | 4,991 | 5,298 | 5,386 | 6,378 | 7,999 | Upgrade | |
Revenue Growth (YoY) | -27.69% | -5.79% | -1.65% | -15.54% | -20.27% | 1.52% | Upgrade |
Cost of Revenue | 1,309 | 1,894 | 1,840 | 1,924 | 2,266 | 3,379 | Upgrade |
Gross Profit | 2,705 | 3,097 | 3,458 | 3,462 | 4,112 | 4,620 | Upgrade |
Selling, General & Admin | 382.01 | 414.83 | 452.66 | 486.62 | 551.43 | 510.31 | Upgrade |
Other Operating Expenses | 684.63 | 799.08 | 951.4 | 938.12 | 1,012 | 977.67 | Upgrade |
Operating Expenses | 2,042 | 2,210 | 2,394 | 2,474 | 2,666 | 2,571 | Upgrade |
Operating Income | 662.8 | 887.26 | 1,064 | 988.44 | 1,446 | 2,049 | Upgrade |
Interest Expense | -636.47 | -690.24 | -965.29 | -1,050 | -1,146 | -1,232 | Upgrade |
Interest & Investment Income | 12.03 | 13.41 | 14.87 | 16.89 | 30.46 | 33.89 | Upgrade |
Earnings From Equity Investments | -0.01 | -48.66 | -119.15 | -18.58 | -26.67 | -9.44 | Upgrade |
Currency Exchange Gain (Loss) | -3.38 | 2.46 | -3.74 | -2.26 | 1.06 | -47.97 | Upgrade |
EBT Excluding Unusual Items | 34.98 | 164.22 | -9.56 | -65.83 | 303.94 | 793.99 | Upgrade |
Impairment of Goodwill | -22.23 | -11.79 | -9.82 | -51.9 | -38.87 | -62.61 | Upgrade |
Gain (Loss) on Sale of Investments | 0.56 | 4.48 | -3.14 | 309.58 | -160.62 | -156.24 | Upgrade |
Gain (Loss) on Sale of Assets | -0.12 | -0.22 | -1.81 | 187.31 | 89.87 | -98.99 | Upgrade |
Asset Writedown | -24.82 | 8.37 | 177.84 | 114.7 | 302.39 | -407.76 | Upgrade |
Legal Settlements | -10.57 | -6.68 | -25.03 | -52.34 | -55.03 | - | Upgrade |
Other Unusual Items | - | - | - | - | - | -4.55 | Upgrade |
Pretax Income | -22.2 | 158.38 | 128.49 | 441.52 | 441.69 | 63.86 | Upgrade |
Income Tax Expense | 160.83 | 258.3 | 136.8 | 236.33 | 331.09 | 312.85 | Upgrade |
Earnings From Continuing Operations | -183.03 | -99.92 | -8.32 | 205.18 | 110.59 | -249 | Upgrade |
Minority Interest in Earnings | 28.77 | 2.74 | -26.42 | 22.91 | -44.91 | 74.36 | Upgrade |
Net Income | -154.26 | -97.18 | -34.74 | 228.09 | 65.69 | -174.64 | Upgrade |
Net Income to Common | -154.26 | -97.18 | -34.74 | 228.09 | 65.69 | -174.64 | Upgrade |
Net Income Growth | - | - | - | 247.25% | - | - | Upgrade |
Shares Outstanding (Basic) | 5,140 | 5,140 | 5,140 | 5,140 | 5,140 | 5,140 | Upgrade |
Shares Outstanding (Diluted) | 5,140 | 5,140 | 5,140 | 5,140 | 5,140 | 5,140 | Upgrade |
EPS (Basic) | -0.03 | -0.02 | -0.01 | 0.04 | 0.01 | -0.03 | Upgrade |
EPS (Diluted) | -0.03 | -0.02 | -0.01 | 0.04 | 0.01 | -0.03 | Upgrade |
EPS Growth | - | - | - | 247.26% | - | - | Upgrade |
Free Cash Flow | 1,053 | 1,381 | 1,580 | 1,127 | 575.34 | 684.52 | Upgrade |
Free Cash Flow Per Share | 0.20 | 0.27 | 0.31 | 0.22 | 0.11 | 0.13 | Upgrade |
Dividend Per Share | - | - | 0.007 | 0.009 | - | - | Upgrade |
Dividend Growth | - | - | -24.55% | - | - | - | Upgrade |
Gross Margin | 67.38% | 62.06% | 65.27% | 64.28% | 64.48% | 57.76% | Upgrade |
Operating Margin | 16.51% | 17.78% | 20.08% | 18.35% | 22.67% | 25.62% | Upgrade |
Profit Margin | -3.84% | -1.95% | -0.66% | 4.23% | 1.03% | -2.18% | Upgrade |
Free Cash Flow Margin | 26.24% | 27.67% | 29.82% | 20.91% | 9.02% | 8.56% | Upgrade |
EBITDA | 1,156 | 1,389 | 1,559 | 1,545 | 2,026 | 2,615 | Upgrade |
EBITDA Margin | 28.79% | 27.83% | 29.43% | 28.69% | 31.77% | 32.69% | Upgrade |
D&A For EBITDA | 493.18 | 501.79 | 495.19 | 556.83 | 580.7 | 566.19 | Upgrade |
EBIT | 662.8 | 887.26 | 1,064 | 988.44 | 1,446 | 2,049 | Upgrade |
EBIT Margin | 16.51% | 17.78% | 20.08% | 18.35% | 22.67% | 25.62% | Upgrade |
Effective Tax Rate | - | 163.09% | 106.47% | 53.53% | 74.96% | 489.93% | Upgrade |
Revenue as Reported | 4,021 | 4,999 | 5,306 | 5,396 | 6,400 | 8,016 | Upgrade |
Advertising Expenses | - | 11.13 | 36.11 | 25.3 | 71.11 | 84.16 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.