Maiyue Technology Limited (HKG:2501)
Hong Kong · Delayed Price · Currency is HKD 1.880
+0.040 (2.17%)
Sep 4, 2026, 4:08 PM HKT
Maiyue Technology Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 423.16 | 402.81 | 274.72 | 259.09 | 243.26 | 201.74 | |
Revenue Growth | 52.90% | 46.63% | 6.04% | 6.51% | 20.58% | -2.57% |
Cost of Revenue | 354.86 | 335.13 | 206.15 | 173.65 | 138.62 | 102.2 |
Gross Profit | 68.31 | 67.69 | 68.57 | 85.44 | 104.63 | 99.54 |
Selling, General & Admin | 37.17 | 33.93 | 32.03 | 48.82 | 31.26 | 33.73 |
Research & Development | 1.62 | 1.89 | 6.23 | 6.03 | 5.75 | 6.86 |
Other Operating Expenses | -6.12 | -10.69 | -4.89 | -2.45 | -2.61 | -4.29 |
Operating Expenses | 53.92 | 45.24 | 58.07 | 51.14 | 40.78 | 36.3 |
Operating Income | 14.39 | 22.45 | 10.5 | 34.3 | 63.85 | 63.24 |
Interest Expense | -14.99 | -15.99 | -12.08 | -10.48 | -8.91 | -0.06 |
Interest & Investment Income | 2.08 | 2.13 | 0.96 | 1.78 | 0.06 | 0.05 |
Earnings From Equity Investments | -1.09 | -1.95 | -1.33 | 0.29 | -0.09 | -0.16 |
Currency Exchange Gain (Loss) | -0.02 | -0.08 | 0.06 | 0.83 | 0.99 | -0.16 |
Other Non Operating Income (Expenses) | -0.21 | -0.21 | - | - | - | -7.9 |
EBT Excluding Unusual Items | 0.16 | 6.35 | -1.89 | 26.71 | 55.9 | 55.02 |
Gain (Loss) on Sale of Investments | - | - | - | - | - | -0.23 |
Gain (Loss) on Sale of Assets | - | 0 | 0.14 | 0.67 | 0.29 | -0.01 |
Pretax Income | 0.16 | 6.35 | -1.76 | 27.39 | 56.2 | 54.78 |
Income Tax Expense | 0.46 | 0.91 | -1.87 | 4.74 | 7.14 | 8.5 |
Earnings From Continuing Operations | -0.3 | 5.44 | 0.11 | 22.65 | 49.06 | 46.28 |
Minority Interest in Earnings | 0.12 | 0.25 | 0.32 | 0.23 | -0.28 | -0.31 |
Net Income | -0.18 | 5.7 | 0.43 | 22.88 | 48.77 | 45.98 |
Net Income to Common | -0.18 | 5.7 | 0.43 | 22.88 | 48.77 | 45.98 |
Net Income Growth | - | 1215.70% | -98.11% | -53.09% | 6.08% | 16.58% |
Shares Outstanding (Basic) | 500 | 500 | 500 | 403 | 375 | 375 |
Shares Outstanding (Diluted) | 500 | 500 | 500 | 403 | 375 | 375 |
Shares Change | - | - | 24.04% | 7.49% | - | - |
EPS (Basic) | -0.00 | 0.01 | 0.00 | 0.06 | 0.13 | 0.12 |
EPS (Diluted) | -0.00 | 0.01 | 0.00 | 0.06 | 0.13 | 0.12 |
EPS Growth | - | 1215.70% | -98.47% | -56.36% | 6.08% | 16.58% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | - | 60.88 | -21.9 | -145.5 | 3.37 | -4.2 |
Free Cash Flow Per Share | - | 0.12 | -0.04 | -0.36 | 0.01 | -0.01 |
Gross Margin | 16.14% | 16.80% | 24.96% | 32.98% | 43.01% | 49.34% |
Operating Margin | 3.40% | 5.57% | 3.82% | 13.24% | 26.25% | 31.35% |
Profit Margin | -0.04% | 1.41% | 0.16% | 8.83% | 20.05% | 22.79% |
Free Cash Flow Margin | - | 15.11% | -7.97% | -56.16% | 1.38% | -2.08% |
EBITDA | 13.09 | 25.04 | 11.54 | 35.33 | 64.77 | 64.32 |
EBITDA Margin | 3.09% | 6.21% | 4.20% | 13.64% | 26.63% | 31.88% |
D&A For EBITDA | -1.29 | 2.59 | 1.04 | 1.03 | 0.92 | 1.07 |
EBIT | 14.39 | 22.45 | 10.5 | 34.3 | 63.85 | 63.24 |
EBIT Margin | 3.40% | 5.57% | 3.82% | 13.24% | 26.25% | 31.35% |
Effective Tax Rate | 291.08% | 14.31% | - | 17.30% | 12.71% | 15.51% |
Advertising Expenses | - | - | - | - | - | 0.41 |