MEGAIN Holding (Cayman) Co., Ltd. (HKG:6939)
Hong Kong · Delayed Price · Currency is HKD 1.175
-0.005 (-0.42%)
Sep 15, 2026, 1:39 PM HKT
MEGAIN Holding (Cayman) 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 |
| 157.77 | 155.34 | 149.65 | 172.39 | 173.37 | 167.87 | |
Revenue Growth | 1.99% | 3.80% | -13.19% | -0.56% | 3.28% | 7.07% |
Cost of Revenue | 152.45 | 146.62 | 101.4 | 105.42 | 82.74 | 81.16 |
Gross Profit | 5.32 | 8.72 | 48.25 | 66.98 | 90.63 | 86.7 |
Selling, General & Admin | 58.16 | 45.09 | 32.78 | 32.38 | 27.15 | 28.05 |
Research & Development | 19.98 | 22.23 | 19.14 | 16.28 | 18.25 | 19.63 |
Operating Expenses | 79.8 | 69.28 | 53.64 | 49.09 | 45.52 | 48.89 |
Operating Income | -74.48 | -60.56 | -5.38 | 17.89 | 45.11 | 37.81 |
Interest Expense | -0.63 | -0.72 | -0.31 | -0.14 | -0.25 | -0.24 |
Interest & Investment Income | 1.02 | 1.64 | 7.93 | 6 | 3.71 | 2.92 |
Currency Exchange Gain (Loss) | -1.66 | -1.68 | 1.39 | 0.98 | 2.55 | - |
Other Non Operating Income (Expenses) | 5.86 | 2.86 | 7.14 | 2.66 | 3.28 | -2.08 |
EBT Excluding Unusual Items | -69.89 | -58.46 | 10.76 | 27.38 | 54.4 | 38.42 |
Asset Writedown | -14.23 | -21.39 | - | - | - | - |
Other Unusual Items | 1.01 | 1.01 | 0.04 | -0.03 | 0.03 | 0.01 |
Pretax Income | -83.1 | -78.84 | 10.81 | 27.35 | 54.43 | 38.43 |
Income Tax Expense | 3.12 | 4.86 | 1.14 | 4.14 | 9.54 | 7.17 |
Earnings From Continuing Operations | -86.22 | -83.7 | 9.66 | 23.21 | 44.89 | 31.26 |
Minority Interest in Earnings | 0.03 | 0.01 | - | - | - | - |
Net Income | -86.19 | -83.69 | 9.66 | 23.21 | 44.89 | 31.26 |
Net Income to Common | -86.19 | -83.69 | 9.66 | 23.21 | 44.89 | 31.26 |
Net Income Growth | - | - | -58.38% | -48.29% | 43.59% | 8.74% |
Shares Outstanding (Basic) | 519 | 519 | 519 | 519 | 519 | 483 |
Shares Outstanding (Diluted) | 519 | 519 | 519 | 519 | 519 | 483 |
Shares Change | - | - | - | - | 7.50% | 28.69% |
EPS (Basic) | -0.17 | -0.16 | 0.02 | 0.04 | 0.09 | 0.06 |
EPS (Diluted) | -0.17 | -0.16 | 0.02 | 0.04 | 0.09 | 0.06 |
EPS Growth | - | - | -58.38% | -48.29% | 33.58% | -15.50% |
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 | - | -30.92 | -0.17 | -14.41 | 54.13 | -6.5 |
Free Cash Flow Per Share | - | -0.06 | - | -0.03 | 0.10 | -0.01 |
Dividend Per Share | - | - | - | 0.018 | 0.035 | 0.024 |
Dividend Growth | - | - | - | -48.27% | 44.17% | 116.22% |
Gross Margin | 3.37% | 5.61% | 32.24% | 38.85% | 52.27% | 51.65% |
Operating Margin | -47.21% | -38.99% | -3.60% | 10.38% | 26.02% | 22.53% |
Profit Margin | -54.63% | -53.88% | 6.46% | 13.46% | 25.89% | 18.62% |
Free Cash Flow Margin | - | -19.91% | -0.11% | -8.36% | 31.23% | -3.87% |
EBITDA | -73.24 | -57.64 | -3.53 | 19.32 | 46.92 | 40.55 |
EBITDA Margin | -46.42% | -37.10% | -2.36% | 11.21% | 27.07% | 24.15% |
D&A For EBITDA | 1.24 | 2.93 | 1.85 | 1.43 | 1.82 | 2.73 |
EBIT | -74.48 | -60.56 | -5.38 | 17.89 | 45.11 | 37.81 |
EBIT Margin | -47.21% | -38.99% | -3.60% | 10.38% | 26.02% | 22.53% |
Effective Tax Rate | - | - | 10.59% | 15.14% | 17.53% | 18.65% |