Minor International Public Company Limited
MNILY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $161 | $149 | $120 | $69 |
| % Growth | 8% | 24.5% | 72.6% | – |
| Cost of Goods Sold | $91 | $83 | $68 | $47 |
| Gross Profit | $71 | $67 | $52 | $22 |
| % Margin | 43.8% | 44.6% | 43.5% | 31.8% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $23 | $22 | $19 | $22 |
| SG&A Expenses | $51 | $49 | $42 | $39 |
| Sales & Mktg Exp. | $28 | $27 | $23 | $17 |
| Other Operating Expenses | $9 | $9 | $1 | $2 |
| Operating Expenses | $60 | $58 | $41 | $35 |
| Operating Income | $10 | $18 | $7 | -$18 |
| % Margin | 6.3% | 12.2% | 5.7% | -25.3% |
| Other Income/Exp. Net | $1 | -$9 | -$10 | -$6 |
| Pre-Tax Income | $11 | $10 | $7 | -$18 |
| Tax Expense | $3 | $4 | $2 | -$4 |
| Net Income | $8 | $5 | $4 | -$13 |
| % Margin | 4.8% | 3.6% | 3.6% | -18.9% |
| EPS | 26.5 | 16.25 | 13.5 | -70.75 |
| % Growth | 63.1% | 20.4% | 119.1% | – |
| EPS Diluted | 26.5 | 16.25 | 13.25 | -70 |
| Weighted Avg Shares Out | 0 | 0 | 0 | 0 |
| Weighted Avg Shares Out Dil | 0 | 0 | 0 | 0 |
| Supplemental Information | – | – | – | – |
| Interest Income | $1 | $1 | $1 | $1 |
| Interest Expense | $12 | $11 | $9 | $9 |
| Depreciation & Amortization | $21 | $20 | $19 | $20 |
| EBITDA | $44 | $41 | $35 | $11 |
| % Margin | 27.5% | 27.6% | 29.4% | 16% |