MY Stock MarketDetailed Quotes

5202 MSM

Watchlist

1.180
+0.030+2.61%

15min DelayNot Open Mar 25 16:55 CST

829.52MMarket Cap26.22P/E (TTM)

MSM Key Stats

Cash Flow

Quarterly+Annual

YOY

Hide blank lines

(FY)Dec 31, 2024

(Q4)Dec 31, 2024

(Q3)Sep 30, 2024

(Q2)Jun 30, 2024

(Q1)Mar 31, 2024

(FY)Dec 31, 2023

(Q4)Dec 31, 2023

(Q3)Sep 30, 2023

(Q2)Jun 30, 2023

(Q1)Mar 31, 2023

Total revenue

14.67%3.54B

-0.66%943.6M

6.78%861.44M

11.64%833.08M

54.08%906.61M

20.47%3.09B

40.15%949.88M

20.74%806.72M

19.55%746.23M

-1.26%588.39M

Cost of revenue

10.51%3.33B

-2.60%827.96M

5.48%852.41M

10.20%830.85M

36.27%817.38M

15.33%3.01B

31.69%850.02M

10.11%808.16M

19.37%753.95M

-0.14%599.83M

Gross profit

172.68%216.14M

15.80%115.64M

729.04%9.03M

128.84%2.23M

880.33%89.24M

273.37%79.26M

209.50%99.86M

97.82%-1.44M

-4.01%-7.72M

-140.66%-11.44M

Operating expense

32.88%105.13M

-37.54%21.28M

115.47%43.68M

427.89%23.68M

-18.70%16.5M

-27.87%79.12M

-31.50%34.07M

10.28%20.27M

-76.89%4.49M

-8.40%20.29M

Selling and administrative expenses

4.99%105.73M

5.88%29.92M

8.01%25.56M

7.13%24.48M

-0.61%25.78M

-8.82%100.71M

-7.74%28.26M

-21.36%23.66M

-13.27%22.85M

10.92%25.94M

-Selling and marketing expense

-8.67%23.45M

-0.91%6.62M

14.24%5.79M

-11.86%5.32M

-27.55%5.71M

-35.23%25.68M

-40.86%6.68M

-62.62%5.07M

-19.73%6.04M

8.73%7.89M

-General and administrative expense

9.67%82.28M

7.98%23.29M

6.31%19.76M

13.95%19.16M

11.15%20.07M

5.96%75.03M

11.63%21.57M

12.52%18.59M

-10.69%16.81M

11.91%18.06M

Other operating expenses

97.09%3.65M

----

2,262.39%18.78M

6,000.00%122K

----

644.58%1.85M

6,576.60%6.28M

--795K

-77.78%2K

-61.54%80K

Total other operating income

-81.85%4.25M

1,785.15%8.63M

-84.32%656K

-94.96%926K

62.05%9.29M

2,220.89%23.44M

102.41%458K

-64.26%4.18M

164.35%18.37M

296.88%5.73M

Operating profit

77,525.87%111.01M

43.43%94.36M

-59.61%-34.65M

-75.70%-21.45M

329.29%72.74M

100.09%143K

476.34%65.79M

74.21%-21.71M

54.50%-12.21M

-17.93%-31.73M

Net non-operating interest income (expenses)

6.49%-37.24M

26.97%-9.2M

15.76%-9.32M

-20.49%-10.11M

-10.76%-8.62M

-42.44%-39.83M

-69.56%-12.59M

-142.49%-11.07M

9.76%-8.39M

-16.54%-7.78M

Non-operating interest income

-10.89%7.07M

-49.32%1.08M

-33.83%1.41M

-12.96%1.81M

74.10%2.77M

97.22%7.93M

15.95%2.14M

88.49%2.13M

1,770.27%2.08M

69.44%1.59M

Non-operating interest expense

-7.22%44.31M

-30.21%10.28M

-18.68%10.73M

13.85%11.92M

21.51%11.39M

49.32%47.76M

58.90%14.73M

131.78%13.19M

11.25%10.47M

23.06%9.37M

Net investment income

Gain(Loss) on financial instruments designated as cash flow hedges

-103.50%-384K

1,522.57%10.84M

-1,098.98%-11.7M

-104.54%-298K

-87.38%776K

256.28%10.98M

97.59%-762K

-106.06%-976K

1,120.63%6.57M

-22.21%6.15M

Gain(Loss) on derecognition of available-for-sale financial assets

Income from associates and other participating interests

Special income (charges)

129.00%1.59M

-41.79%450K

217.28%95K

224.42%214K

378.61%828K

-86.63%693K

-72.30%773K

-109.85%-81K

-118.74%-172K

-73.51%173K

Less:Write off

-129.00%-1.59M

41.79%-450K

-217.28%-95K

-224.42%-214K

-378.61%-828K

75.42%-693K

-81.46%-773K

109.85%81K

118.74%172K

73.51%-173K

Other non-operating income (expenses)

Income before tax

367.60%74.96M

81.29%96.45M

-64.28%-55.58M

-122.78%-31.64M

298.09%65.73M

84.31%-28.01M

213.17%53.2M

52.91%-33.83M

59.04%-14.2M

-32.63%-33.18M

Income tax

99.85%43.71M

139.60%24.76M

-360.55%-5.82M

-88.58%755K

792.20%24.02M

12,542.20%21.87M

462.53%10.33M

130.68%2.23M

1,189.62%6.61M

1.09%2.69M

Net income

162.65%31.25M

67.24%71.7M

-37.98%-49.76M

-55.63%-32.4M

216.27%41.71M

72.09%-49.88M

197.08%42.87M

50.46%-36.06M

38.89%-20.82M

-29.59%-35.88M

Net income continuous operations

162.65%31.25M

67.24%71.7M

-37.98%-49.76M

-55.63%-32.4M

216.27%41.71M

72.09%-49.88M

197.08%42.87M

50.46%-36.06M

38.89%-20.82M

-29.59%-35.88M

Noncontrolling interests

Net income attributable to the company

162.65%31.25M

67.24%71.7M

-37.98%-49.76M

-55.63%-32.4M

216.27%41.71M

72.09%-49.88M

197.08%42.87M

50.46%-36.06M

38.89%-20.82M

-29.59%-35.88M

Preferred stock dividends

Other under preferred stock dividend

Net income attributable to common stockholders

162.65%31.25M

67.24%71.7M

-37.98%-49.76M

-55.63%-32.4M

216.27%41.71M

72.09%-49.88M

197.08%42.87M

50.46%-36.06M

38.89%-20.82M

-29.59%-35.88M

Gross dividend payment

Basic earnings per share

162.68%0.0445

67.21%0.102

-38.01%-0.0708

-55.74%-0.0461

216.27%0.0593

72.07%-0.071

197.13%0.061

50.48%-0.0513

38.97%-0.0296

-29.44%-0.051

Diluted earnings per share

162.68%0.0445

67.21%0.102

-38.01%-0.0708

-55.74%-0.0461

216.27%0.0593

72.07%-0.071

197.10%0.061

50.48%-0.0513

38.97%-0.0296

-29.44%-0.051

Dividend per share

Accounting Standards

NonUS-GAAP

	(FY)Dec 31, 2024	(Q4)Dec 31, 2024	(Q3)Sep 30, 2024	(Q2)Jun 30, 2024	(Q1)Mar 31, 2024	(FY)Dec 31, 2023	(Q4)Dec 31, 2023	(Q3)Sep 30, 2023	(Q2)Jun 30, 2023	(Q1)Mar 31, 2023
Total revenue	14.67%3.54B	-0.66%943.6M	6.78%861.44M	11.64%833.08M	54.08%906.61M	20.47%3.09B	40.15%949.88M	20.74%806.72M	19.55%746.23M	-1.26%588.39M
Cost of revenue	10.51%3.33B	-2.60%827.96M	5.48%852.41M	10.20%830.85M	36.27%817.38M	15.33%3.01B	31.69%850.02M	10.11%808.16M	19.37%753.95M	-0.14%599.83M
Gross profit	172.68%216.14M	15.80%115.64M	729.04%9.03M	128.84%2.23M	880.33%89.24M	273.37%79.26M	209.50%99.86M	97.82%-1.44M	-4.01%-7.72M	-140.66%-11.44M
Operating expense	32.88%105.13M	-37.54%21.28M	115.47%43.68M	427.89%23.68M	-18.70%16.5M	-27.87%79.12M	-31.50%34.07M	10.28%20.27M	-76.89%4.49M	-8.40%20.29M
Selling and administrative expenses	4.99%105.73M	5.88%29.92M	8.01%25.56M	7.13%24.48M	-0.61%25.78M	-8.82%100.71M	-7.74%28.26M	-21.36%23.66M	-13.27%22.85M	10.92%25.94M
-Selling and marketing expense	-8.67%23.45M	-0.91%6.62M	14.24%5.79M	-11.86%5.32M	-27.55%5.71M	-35.23%25.68M	-40.86%6.68M	-62.62%5.07M	-19.73%6.04M	8.73%7.89M
-General and administrative expense	9.67%82.28M	7.98%23.29M	6.31%19.76M	13.95%19.16M	11.15%20.07M	5.96%75.03M	11.63%21.57M	12.52%18.59M	-10.69%16.81M	11.91%18.06M
Other operating expenses	97.09%3.65M	----	2,262.39%18.78M	6,000.00%122K	----	644.58%1.85M	6,576.60%6.28M	--795K	-77.78%2K	-61.54%80K
Total other operating income	-81.85%4.25M	1,785.15%8.63M	-84.32%656K	-94.96%926K	62.05%9.29M	2,220.89%23.44M	102.41%458K	-64.26%4.18M	164.35%18.37M	296.88%5.73M
Operating profit	77,525.87%111.01M	43.43%94.36M	-59.61%-34.65M	-75.70%-21.45M	329.29%72.74M	100.09%143K	476.34%65.79M	74.21%-21.71M	54.50%-12.21M	-17.93%-31.73M
Net non-operating interest income (expenses)	6.49%-37.24M	26.97%-9.2M	15.76%-9.32M	-20.49%-10.11M	-10.76%-8.62M	-42.44%-39.83M	-69.56%-12.59M	-142.49%-11.07M	9.76%-8.39M	-16.54%-7.78M
Non-operating interest income	-10.89%7.07M	-49.32%1.08M	-33.83%1.41M	-12.96%1.81M	74.10%2.77M	97.22%7.93M	15.95%2.14M	88.49%2.13M	1,770.27%2.08M	69.44%1.59M
Non-operating interest expense	-7.22%44.31M	-30.21%10.28M	-18.68%10.73M	13.85%11.92M	21.51%11.39M	49.32%47.76M	58.90%14.73M	131.78%13.19M	11.25%10.47M	23.06%9.37M
Net investment income
Gain(Loss) on financial instruments designated as cash flow hedges	-103.50%-384K	1,522.57%10.84M	-1,098.98%-11.7M	-104.54%-298K	-87.38%776K	256.28%10.98M	97.59%-762K	-106.06%-976K	1,120.63%6.57M	-22.21%6.15M
Gain(Loss) on derecognition of available-for-sale financial assets
Income from associates and other participating interests
Special income (charges)	129.00%1.59M	-41.79%450K	217.28%95K	224.42%214K	378.61%828K	-86.63%693K	-72.30%773K	-109.85%-81K	-118.74%-172K	-73.51%173K
Less:Write off	-129.00%-1.59M	41.79%-450K	-217.28%-95K	-224.42%-214K	-378.61%-828K	75.42%-693K	-81.46%-773K	109.85%81K	118.74%172K	73.51%-173K
Other non-operating income (expenses)
Income before tax	367.60%74.96M	81.29%96.45M	-64.28%-55.58M	-122.78%-31.64M	298.09%65.73M	84.31%-28.01M	213.17%53.2M	52.91%-33.83M	59.04%-14.2M	-32.63%-33.18M
Income tax	99.85%43.71M	139.60%24.76M	-360.55%-5.82M	-88.58%755K	792.20%24.02M	12,542.20%21.87M	462.53%10.33M	130.68%2.23M	1,189.62%6.61M	1.09%2.69M
Net income	162.65%31.25M	67.24%71.7M	-37.98%-49.76M	-55.63%-32.4M	216.27%41.71M	72.09%-49.88M	197.08%42.87M	50.46%-36.06M	38.89%-20.82M	-29.59%-35.88M
Net income continuous operations	162.65%31.25M	67.24%71.7M	-37.98%-49.76M	-55.63%-32.4M	216.27%41.71M	72.09%-49.88M	197.08%42.87M	50.46%-36.06M	38.89%-20.82M	-29.59%-35.88M
Noncontrolling interests
Net income attributable to the company	162.65%31.25M	67.24%71.7M	-37.98%-49.76M	-55.63%-32.4M	216.27%41.71M	72.09%-49.88M	197.08%42.87M	50.46%-36.06M	38.89%-20.82M	-29.59%-35.88M
Preferred stock dividends
Other under preferred stock dividend	0	0	0	0	0	0	0	0	0	0
Net income attributable to common stockholders	162.65%31.25M	67.24%71.7M	-37.98%-49.76M	-55.63%-32.4M	216.27%41.71M	72.09%-49.88M	197.08%42.87M	50.46%-36.06M	38.89%-20.82M	-29.59%-35.88M
Gross dividend payment
Basic earnings per share	162.68%0.0445	67.21%0.102	-38.01%-0.0708	-55.74%-0.0461	216.27%0.0593	72.07%-0.071	197.13%0.061	50.48%-0.0513	38.97%-0.0296	-29.44%-0.051
Diluted earnings per share	162.68%0.0445	67.21%0.102	-38.01%-0.0708	-55.74%-0.0461	216.27%0.0593	72.07%-0.071	197.10%0.061	50.48%-0.0513	38.97%-0.0296	-29.44%-0.051
Dividend per share	0	0	0	0	0	0	0	0	0	0
Accounting Standards	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP

FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.

Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.

Market Insights