6738.TWO TWO
MAYO Human Capital Inc.
1W: -0.5%
1M: -2.6%
3M: +18.5%
YTD: +3.4%
1Y: +10.9%
3Y: +67.6%
5Y: +66.7%
NT$77.00 ($2.43)
+0.00 (+0.00%)
Weekly Expected Move ±1.2%
NT$75
NT$76
NT$77
NT$78
NT$79
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
Income Trends
Revenue
$170M
-23.5% ▼
5Y CAGR: +4.6%
Gross Profit
$104M
+32.9% ▲
5Y CAGR: +46.0%
Operating Income
-$66M
+52.7% ▲
Net Income
-$65M
+53.1% ▲
EPS (Diluted)
$-1.89
+55.8% ▲
EBITDA
-$47M
+59.7% ▲
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $160M | $203M | $202M | $222M | $170M |
| YoY Growth | +18.2% | +27.0% | -0.2% | +9.5% | -23.5% |
| Cost of Revenue | $116M | $154M | $150M | $143M | $66M |
| Gross Profit | $44M | $49M | $52M | $78M | $104M |
| Gross Margin | 27.6% | 24.0% | 25.9% | 35.3% | 61.3% |
| R&D Expenses | $69M | $97M | $96M | $103M | $97M |
| SG&A Expenses | $109M | $112M | $129M | $114M | $73M |
| Operating Expenses | $178M | $220M | $225M | $217M | $170M |
| Operating Income | -$133M | -$171M | -$172M | -$139M | -$66M |
| Operating Margin | -83.5% | -84.3% | -85.1% | -62.7% | -38.8% |
| Interest Expense | $1M | $2M | $2M | $2M | $796K |
| Income Before Tax | -$140M | -$171M | -$168M | -$138M | -$65M |
| Tax Expense | $0 | $98K | $37K | $0 | $0 |
| Net Income | -$140M | -$171M | -$168M | -$138M | -$65M |
| Net Margin | -87.4% | -84.5% | -83.0% | -62.3% | -38.3% |
| EPS (Diluted) | $-6.40 | $-6.53 | $-5.76 | $-4.28 | $-1.89 |
| EBITDA | -$124M | -$155M | -$146M | -$116M | -$47M |
| Shares Outstanding | 22M | 26M | 29M | 32M | 34M |