Minor International Public Company Limited
MNILY · OTC
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | $40,362 | $42,083 | $35,568 | $40,490 |
| % Growth | -4.1% | 18.3% | -12.2% | – |
| Cost of Goods Sold | $22,903 | $23,159 | $21,064 | $22,833 |
| Gross Profit | $17,459 | $18,924 | $14,505 | $17,656 |
| % Margin | 43.3% | 45% | 40.8% | 43.6% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $5,065 | $5,953 | $6,115 | $6,098 |
| SG&A Expenses | $12,093 | $13,314 | $12,769 | $13,051 |
| Sales & Mktg Exp. | $7,029 | $7,361 | $6,654 | $6,953 |
| Other Operating Expenses | $1,874 | $1,537 | $909 | $873 |
| Operating Expenses | $13,968 | $14,851 | $13,678 | $13,924 |
| Operating Income | $3,491 | $4,073 | $827 | $3,732 |
| % Margin | 8.6% | 9.7% | 2.3% | 9.2% |
| Other Income/Exp. Net | $398 | $267 | $329 | $308 |
| Pre-Tax Income | $3,889 | $4,340 | $1,156 | $4,040 |
| Tax Expense | $1,221 | $1,018 | $544 | $120 |
| Net Income | $2,553 | $3,086 | $417 | $3,632 |
| % Margin | 6.3% | 7.3% | 1.2% | 9% |
| EPS | 9.5 | 11.75 | -0.045 | 14 |
| % Growth | -19.1% | 26,211.1% | -100.3% | – |
| EPS Diluted | 9.5 | 11.75 | -0.045 | 14 |
| Weighted Avg Shares Out | 227 | 227 | 227 | 227 |
| Weighted Avg Shares Out Dil | 227 | 227 | 227 | 227 |
| Supplemental Information | – | – | – | – |
| Interest Income | $187 | $309 | $218 | $276 |
| Interest Expense | $2,484 | $2,487 | $2,404 | $2,636 |
| Depreciation & Amortization | $5,499 | $5,456 | $5,151 | $5,219 |
| EBITDA | $11,872 | $12,283 | $8,710 | $11,895 |
| % Margin | 29.4% | 29.2% | 24.5% | 29.4% |