Mint Inc Ltd MIMI
Last close
—
Market cap
—
52-week range
— - —
No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.
Valuation FY2025 figures against the last close
P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS-4.15
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenue | — | $3.1M | $4.1M | $2.4M | — |
| Cost of revenue | — | $2.5M | $2.8M | $1.4M | — |
| Gross profit | $250.0K | $726.2K | $1.6M | $1.3M | — |
| R&D | $131.0K | — | — | — | — |
| SG&A | $2.3M | $2.3M | $669.8K | $336.6K | — |
| Total operating expenses | $10.6M | $2.4M | $670.6K | $338.7K | — |
| Operating income | -$10.3M | -$1.6M | $890.8K | $925.1K | — |
| Interest expense | $29.4K | $34.3K | — | — | — |
| Pre-tax income | -$10.3M | -$1.6M | $912.4K | $949.6K | — |
| Income tax | $4.9K | $174.6K | $128.9K | $130.2K | — |
| Net income | -$10.3M | -$1.5M | $783.4K | $819.4K | — |
| EPS, basic | -4.15 | -0.68 | 0.37 | 0.04 | — |
| EPS, diluted | -4.15 | -0.68 | 0.37 | 0.04 | — |
| Shares, diluted (wtd. avg.) | 2.5M | 2.1M | 2.1M | 21.0M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash and equivalents | $964.1K | $4.5M | $317.3K | $292.9K | $92.7K |
| Receivables | $362.6K | $654.2K | $854.2K | — | — |
| Total current assets | $2.3M | $6.9M | $2.1M | — | — |
| Property, plant and equipment | $233.1K | $10.5K | $8.6K | — | — |
| Total assets | $5.4M | $7.6M | $2.1M | — | — |
| Accounts payable | $481.1K | $345.6K | $363.4K | — | — |
| Short-term debt | $954.9K | $1.1M | — | — | — |
| Total current liabilities | $1.2M | $722.5K | $913.7K | — | — |
| Long-term debt | $1.1M | $1.2M | — | — | — |
| Total liabilities | $2.1M | $1.8M | $913.7K | — | — |
| Retained earnings | -$10.6M | -$269.1K | $1.2M | — | — |
| Total equity | $3.3M | $5.8M | $1.2M | $409.1K | $138.7K |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Operating cash flow | -$858.4K | -$3.3M | $756.5K | $722.5K | — |
| Depreciation and amortisation | $148.0K | $5.4K | $4.7K | $2.4K | — |
| Stock-based compensation | $7.9M | — | — | — | — |
| Capital expenditure | $205.1K | $7.2K | $8.2K | $5.1K | — |
| Investing cash flow | -$2.6M | -$135.5K | -$8.2K | -$5.1K | — |
| Financing cash flow | -$103.8K | $7.6M | -$724.8K | -$516.7K | — |
| Dividends paid | — | — | — | $548.4K | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001213900-26-090165.
Plot the figures US dollars
Income statement
Revenue
Cost of revenue
Gross profit
R&D
SG&A
Total operating expenses
Operating income
Interest expense
Pre-tax income
Income tax
Net income
EPS, basic
EPS, diluted
Shares, diluted (wtd. avg.)
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | — | $2.4M | $4.1M | $3.1M | — |
| Gross profit | — | $1.3M | $1.6M | $726.2K | $250.0K |
| Net income | — | $819.4K | $783.4K | -$1.5M | -$10.3M |
Others in SIC 7389
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| MA | Mastercard Inc | $550.02B | 37.7x | 16.4% |
| ACN | Accenture plc | $152.67B | 20.5x | 7.4% |
| UBER | Uber Technologies, Inc | $136.24B | 14.1x | 18.3% |
| MELI | MERCADOLIBRE INC | $91.77B | 45.9x | 34.3% |
| DASH | DoorDash, Inc. | $77.93B | 84.2x | 27.9% |
| EBAY | EBAY INC | $54.03B | 28.0x | 7.9% |
| PYPL | PayPal Holdings, Inc. | $50.30B | 10.5x | 4.3% |
| MSCI | MSCI Inc. | $44.76B | 39.2x | 9.7% |