MS
8447.HKMS Concept Limited Price (8447.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
1,000,000,000
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
MS Concept LimitedCurrency: HKD
| YEAR | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
194,780,000.00
+0% |
234,873,000.00
+21% |
262,757,999.00
+12% |
258,560,999.00
-2% |
225,764,000.00
-13% |
172,583,000.00
-24% |
202,840,000.00
+18% |
250,417,000.00
+23% |
225,719,000.00
-10% |
||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 122,049,000.00 | 84,579,000.00 | 163,447,000.00 | 166,347,000.00 | 151,127,000.00 | 148,505,000.00 | 143,185,000.00 | 198,645,000.00 | 86,600,000.00 | ||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
72,731,000.00
+0% |
150,294,000.00
+107% |
99,310,999.00
-34% |
92,213,999.00
-7% |
74,637,000.00
-19% |
24,078,000.00
-68% |
59,655,000.00
+148% |
51,772,000.00
-13% |
139,119,000.00
+169% |
||||||||||
| Gross Profit Ratio | (0.37%) | (0.64%) | (0.38%) | (0.36%) | (0.33%) | (0.14%) | (0.29%) | (0.21%) | (0.62%) | ||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
| General and Administrative | 13,573,000.00 | 16,285,000.00 | 20,132,000.00 | 22,971,000.00 | 20,223,000.00 | 18,346,000.00 | 18,917,000.00 | 21,670,000.00 | 20,816,000.00 | ||||||||||
| Selling, General & Admin... | 13,573,000.00 | 131,258,000.00 | 80,711,000.00 | 82,097,000.00 | 20,223,000.00 | 43,813,000.00 | 18,917,000.00 | 50,620,000.00 | 107,745,000.00 | ||||||||||
| Selling & Marketing Exp... | 0.00 | 114,973,000.00 | 128,434,000.00 | 132,091,000.00 | 0.00 | 70,120,000.00 | 0.00 | 90,790,000.00 | 86,929,000.00 | ||||||||||
| Depreciation and Amortiz... | 5,262,000.00 | 5,762,000.00 | 5,768,000.00 | 5,237,000.00 | 42,560,000.00 | 36,087,000.00 | 38,245,000.00 | 41,111,000.00 | 3,949,000.00 | ||||||||||
| Other Expenses | 183,000.00 | 265,000.00 | 0.00 | 0.00 | 564,000.00 | 1,745,000.00 | 586,000.00 | 778,000.00 | 0.00 | ||||||||||
| Total Operating Expenses | 59,655,000.00 | 135,939,000.00 | 80,711,000.00 | 82,097,000.00 | 75,641,000.00 | 43,813,000.00 | 66,314,000.00 | 50,620,000.00 | 107,745,000.00 | ||||||||||
| Cost and Exponses | 181,704,000.00 | 220,518,000.00 | 244,158,000.00 | 248,444,000.00 | 226,768,000.00 | 192,318,000.00 | 209,499,000.00 | 249,265,000.00 | 194,345,000.00 | ||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
13,076,000.00
+0% |
14,355,000.00
+10% |
18,600,000.00
+30% |
10,117,000.00
-46% |
-440,000.00
-104% |
-19,735,000.00
+4,385% |
-10,123,000.00
-49% |
1,152,000.00
-111% |
31,374,000.00
+2,623% |
||||||||||
| Operating Income Ratio | (0.07%) | (0.06%) | (0.07%) | (0.04%) | (0.00%) | (-0.11%) | (-0.05%) | (0.00%) | (0.14%) | ||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 7,000.00 | 847,000.00 | 805,000.00 | 259,000.00 | 489,000.00 | 64,000.00 | 5,000.00 | 22,000.00 | 60,000.00 | ||||||||||
| Interest Expenses | 682,000.00 | 849,000.00 | 807,000.00 | 844,000.00 | 3,570,000.00 | 3,092,000.00 | 2,971,000.00 | 4,252,000.00 | 2,897,000.00 | ||||||||||
| Total Other Income/Exp... | -38,000.00 | -568,000.00 | -9,955,000.00 | -7,266,000.00 | -883,000.00 | -14,040,000.00 | 4,967,000.00 | 4,063,000.00 | -50,104,000.00 | ||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 18,521,000.00 | 20,117,000.00 | 25,103,000.00 | 16,116,000.00 | 42,609,000.00 | 41,489,000.00 | 36,060,000.00 | 50,578,000.00 | -1,430,000.00 | ||||||||||
| EBITDA ratio | (0.10%) | (0.09%) | (0.09%) | (0.06%) | (0.19%) | (0.09%) | (0.16%) | (0.17%) | (-0.01%) | ||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 12,669,000.00 | 13,508,000.00 | 8,645,000.00 | 2,851,000.00 | -3,521,000.00 | 2,310,000.00 | -5,156,000.00 | 5,215,000.00 | -18,730,000.00 | ||||||||||
| Income Before Tax Ratio | (0.07%) | (0.06%) | (0.03%) | (0.01%) | (-0.02%) | (0.01%) | (-0.03%) | (0.02%) | (-0.08%) | ||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 2,053,000.00 | 2,196,000.00 | 3,089,000.00 | 2,077,000.00 | -646,000.00 | -1,502,000.00 | -261,000.00 | 1,248,000.00 | -121,000.00 | ||||||||||
| Net Income | |||||||||||||||||||
| Net Income | 10,616,000.00
+0% |
11,312,000.00
+7% |
5,556,000.00
-51% |
774,000.00
-86% |
-2,875,000.00
-471% |
3,812,000.00
-233% |
-4,895,000.00
-228% |
3,967,000.00
-181% |
-18,609,000.00
-569% |
||||||||||
| Net Income Ratio | (0.05%) | (0.05%) | (0.02%) | (0.00%) | (-0.01%) | (0.02%) | (-0.02%) | (0.02%) | (-0.08%) | ||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.01 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | ||||||||||
| Diluted EPS | 0.01 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | ||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 1,000,000,000.00 | 750,000,000.00 | 1,000,000,000.00 | 989,726,000.00 | 1,000,000,000.00 | 1,000,000,000.00 | 1,000,000,000.00 | 1,000,000,000.00 | 1,000,000,000.00 | ||||||||||
| Diluted Share Outstanding | 1,000,000,000.00 | 750,000,000.00 | 1,000,000,000.00 | 989,726,000.00 | 1,000,000,000.00 | 1,000,000,000.00 | 1,000,000,000.00 | 1,000,000,000.00 | 1,000,000,000.00 | ||||||||||