Mindtell Technology Limited (HKG:8611)

Mindtell Technology Income Statement

Financials in millions MYR. Fiscal year is December - November.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov 30, 2025	Nov 30, 2024	Nov 30, 2023	Nov 30, 2022	Nov 30, 2021
Revenue	20.16	14.24	12.17	12.47	17.18
Revenue Growth (YoY)	41.57%	17.03%	-2.40%	-27.42%	71.58%
Cost of Revenue	16.08	10.14	9.53	9.09	14.47
Gross Profit	4.08	4.1	2.64	3.38	2.71
Selling, General & Admin	5.71	5.41	8.09	10.9	9.1
Operating Expenses	6.12	5.3	8.12	9.97	9.1
Operating Income	-2.04	-1.2	-5.48	-6.6	-6.4
Interest Expense	-0.08	-0.07	-0.08	-0.1	-0.07
Interest & Investment Income	0.04	0.06	0.08	0.04	0.19
Other Non Operating Income (Expenses)	0.02	0.04	0.06	0.06	0.06
EBT Excluding Unusual Items	-2.06	-1.18	-5.43	-6.59	-6.22
Gain (Loss) on Sale of Assets	-	0.03	-	-	-
Pretax Income	-2.06	-1.15	-5.43	-6.59	-6.22
Income Tax Expense	0.2	-	-	0.14	0.05
Net Income	-2.26	-1.15	-5.43	-6.74	-6.27
Net Income to Common	-2.26	-1.15	-5.43	-6.74	-6.27
Shares Outstanding (Basic)	454	390	390	390	390
Shares Outstanding (Diluted)	454	390	390	390	390
Shares Change (YoY)	16.33%	-	-	-	-
EPS (Basic)	-0.00	-0.00	-0.01	-0.02	-0.02
EPS (Diluted)	-0.00	-0.00	-0.01	-0.02	-0.02
Free Cash Flow	-	0.26	-2.99	-4.86	-0.83
Free Cash Flow Per Share	-	0.00	-0.01	-0.01	-0.00
Gross Margin	20.23%	28.81%	21.66%	27.10%	15.75%
Operating Margin	-10.12%	-8.41%	-45.07%	-52.90%	-37.25%
Profit Margin	-11.22%	-8.06%	-44.63%	-54.03%	-36.48%
Free Cash Flow Margin	-	1.83%	-24.54%	-39.00%	-4.82%
EBITDA	-1.88	-1.04	-5.22	-6.14	-5.95
EBITDA Margin	-9.33%	-7.30%	-42.90%	-49.23%	-34.63%
D&A For EBITDA	0.16	0.16	0.26	0.46	0.45
EBIT	-2.04	-1.2	-5.48	-6.6	-6.4
EBIT Margin	-10.11%	-8.41%	-45.07%	-52.90%	-37.25%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.