Million Stars Holdings Limited (8093.HK)
HKD 0.08
(-8.14%)
HKD 0.08
(-8.14%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Revenue | 124.54 Million | 69.96 Million | 46.44 Million | 209.26 Million | 434.31 Million | 270.72 Million |
| Cost of Revenue | 136.91 Million | 72.26 Million | 45.57 Million | 193.47 Million | 425.78 Million | 230.11 Million |
| Gross Profit | -12.37 Million | -2.3 Million | 865 Thousand | 15.78 Million | 8.53 Million | 40.61 Million |
| Operating Expenses | -12.37 Million | 18.8 Million | 99.29 Million | 48.05 Million | 35.86 Million | 42.45 Million |
| Selling, General and Administrative Expenses | 8.99 Million | 18.86 Million | 30.14 Million | 27.68 Million | 38.7 Million | 43.15 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | - | 59 Thousand | 69.14 Million | -17.67 Million | -2.84 Million | -697 Thousand |
| Cost and Expenses | 145.91 Million | 91.07 Million | 144.86 Million | 241.52 Million | 461.64 Million | 272.57 Million |
| Operating Income | -39.08 Million | -21.16 Million | -29.28 Million | -11.89 Million | 443 Thousand | -34.38 Million |
| Interest Expense | 1.28 Million | 1.72 Million | 300 Thousand | 1.12 Million | 4.44 Million | 626 Thousand |
| Income Tax Expense | -1.1 Million | -50 Thousand | 128 Thousand | 267 Thousand | -26.57 Million | 1.79 Million |
| Earnings before Tax | 16.43 Million | -30.04 Million | -99.36 Million | -43.86 Million | -44.03 Million | -35.01 Million |
| Net Income | 17.53 Million | -29.99 Million | -99.49 Million | -44.13 Million | -44.03 Million | -36.6 Million |
| Earnings Per Share Basic | 0.03 | -0.06 | -0.21 | -0.11 | -0.11 | -0.09 |
| Earnings Per Share Diluted | 0.03 | -0.06 | -0.21 | -0.11 | -0.11 | -0.09 |
| Weighted Average Shares Outstanding | 573.6 Million | 491.72 Million | 482.9 Million | 420 Million | 411.2 Million | 400 Million |
| Weighted Average Shares Outstanding (Diluted) | 573.59 Million | 491.72 Million | 482.9 Million | 420 Million | 411.2 Million | 400 Million |
| Gross Margin | -0.10 | -0.03 | 0.02 | 0.08 | 0.02 | 0.15 |
| EBIT Margin | -0.16 | -0.20 | -1.94 | -0.16 | -0.03 | 0.01 |
| Profit Margin | 0.14 | -0.43 | -2.14 | -0.21 | -0.10 | -0.14 |
| EBITDA | -19.37 Million | -25.75 Million | -91.68 Million | -21.21 Million | -29.58 Million | -32.9 Million |
| Earnings Before Tax Margin | -0.31 | -0.30 | -0.63 | -0.06 | 0.00 | -0.13 |
| Breakdown | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 FY |
|---|---|---|---|---|---|---|
| Revenue | 12.76 Million | 12.76 Million | 99 Million | 60.12 Million | 39.65 Million | 69.96 Million |
| Cost of Revenue | 6.48 Million | 6.48 Million | 123.93 Million | 66.95 Million | 41.41 Million | 72.26 Million |
| Gross Profit | 6.28 Million | 6.28 Million | -24.93 Million | -6.83 Million | -1.76 Million | -2.3 Million |
| Operating Expenses | 3.04 Million | 3.04 Million | 2.91 Million | 3.59 Million | 284 Thousand | 18.8 Million |
| Selling, General and Administrative Expenses | 3.04 Million | 3.04 Million | 2.91 Million | 3.59 Million | 343 Thousand | - |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 7.04 Million | - | -29.2 Million | -1000.00 | 95 Thousand | 59 Thousand |
| Cost and Expenses | 9.53 Million | 9.53 Million | 126.85 Million | 70.54 Million | 41.69 Million | 91.07 Million |
| Operating Income | 3.23 Million | 3.23 Million | -27.84 Million | -10.42 Million | -1.56 Million | -21.16 Million |
| Interest Expense | - | - | - | - | 1.24 Million | 1.72 Million |
| Income Tax Expense | 637 Thousand | 637 Thousand | 171 Thousand | 171 Thousand | -938 Thousand | -50 Thousand |
| Earnings before Tax | 7.21 Million | 7.21 Million | 1.99 Million | -10.42 Million | -10.13 Million | -30.04 Million |
| Net Income | 7.85 Million | 7.85 Million | 1.82 Million | -10.59 Million | -9.2 Million | -29.99 Million |
| Earnings Per Share Basic | 0.01 | 0.01 | 0.00 | -0.02 | -0.02 | - |
| Earnings Per Share Diluted | 0.01 | 0.01 | 0.00 | -0.02 | -0.02 | - |
| Weighted Average Shares Outstanding | 644.78 Million | 644.78 Million | 502.44 Million | 496.76 Million | 508 Million | 491.72 Million |
| Weighted Average Shares Outstanding (Diluted) | 644.74 Million | 644.74 Million | 502.44 Million | 496.76 Million | 508 Million | 491.72 Million |
| Gross Margin | 0.49 | 0.49 | -0.25 | -0.11 | -0.04 | -0.03 |
| EBIT Margin | 0.29 | 0.29 | -0.18 | -0.17 | 0.06 | - |
| Profit Margin | 0.62 | 0.62 | 0.02 | -0.18 | -0.23 | -0.43 |
| EBITDA | 3.73 Million | 3.73 Million | -17.34 Million | -10.42 Million | 2.18 Million | - |
| Earnings Before Tax Margin | 0.25 | 0.25 | -0.28 | -0.17 | -0.04 | -0.30 |
FRTN
RCBC
LAAC
BBVA
1717
RINIF