Also trades as: 0276.HK (HKSE) · $vol 0M · MOAEY (OTC) · $vol 0M

$0.05

+0.00 (+0.00%)

OTC · Energy · Coal · Tech Score Sell · Power 41 · $9.4M mcap · 133M float · 0.0000% daily turnover · Short 58% of daily vol

Revenue

$2.0B -29.5% ▼

5Y CAGR: +18.6%

Gross Profit

$391M -54.1% ▼

5Y CAGR: +4.8%

Operating Income

$52M -90.5% ▼

5Y CAGR: -26.0%

Net Income

$472M +134.3% ▲

EPS (Diluted)

$2.51 +134.3% ▲

EBITDA

$94M +120.9% ▲

5Y CAGR: -19.8%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.6B	$2.9B	$3.2B	$2.9B	$2.0B
YoY Growth	+82.0%	+85.9%	+9.2%	-9.8%	-29.5%
Cost of Revenue	$948M	$1.8B	$2.0B	$2.0B	$1.6B
Gross Profit	$615M	$1.1B	$1.2B	$851M	$391M
Gross Margin	39.3%	37.3%	37.4%	29.7%	19.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$163M	$238M	$330M	$303M	$338M
Operating Expenses	$159M	$234M	$324M	$300M	$338M
Operating Income	$469M	$812M	$863M	$551M	$52M
Operating Margin	30.0%	27.9%	27.2%	19.3%	2.6%
Interest Expense	$543M	$599M	$656M	$654M	$552M
Income Before Tax	-$307M	-$1.4B	$2.2B	-$1.2B	$576M
Tax Expense	$42M	$234M	$536M	$182M	$104M
Net Income	-$349M	-$1.6B	$1.7B	-$1.4B	$472M
Net Margin	-22.3%	-55.2%	52.9%	-48.1%	23.4%
EPS (Diluted)	$-1.86	$-8.52	$8.92	$-7.32	$2.51
EBITDA	$317M	$894M	$2.9B	-$452M	$94M
Shares Outstanding	188M	188M	188M	188M	188M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$1.9B	$1.0B	$1.6B	$1.6B	$1.7B	$1.2B	$871M	$1.1B
Cost of Revenue	$1.1B	$746M	$979M	$1.0B	$1.1B	$953M	$786M	$838M
Gross Profit	$792M	$293M	$579M	$608M	$641M	$208M	$84M	$308M
Gross Margin	42.5%	28.2%	37.2%	37.6%	37.7%	17.9%	9.7%	26.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$89M	$149M	$167M	$170M	$150M	$151M	$129M	$209M
Operating Expenses	$89M	$149M	$167M	$170M	$150M	$151M	$129M	$209M
Operating Income	$703M	$144M	$412M	$439M	$491M	$57M	-$45M	$98M
Operating Margin	37.7%	13.8%	26.4%	27.1%	28.9%	4.9%	-5.2%	8.6%
Interest Expense	$293M	$306M	$339M	$314M	$345M	$306M	$277M	$276M
Income Before Tax	-$565M	-$805M	-$271M	$2.5B	-$287M	-$908M	-$671M	$1.2B
Tax Expense	$181M	$52M	$276M	$260M	$156M	$26M	$69M	$35M
Net Income	-$746M	-$857M	-$547M	$2.2B	-$443M	-$934M	-$740M	$1.2B
Net Margin	-40.0%	-82.5%	-35.1%	137.7%	-26.1%	-80.4%	-85.0%	105.8%
EPS (Diluted)	$-3.97	$-4.56	$-2.91	$11.83	$-2.35	$-4.96	$-3.97	$6.43
EBITDA	$750M	-$815M	$444M	$2.4B	$551M	-$570M	-$373M	$118M
Shares Outstanding	188M	188M	188M	188M	188M	188M	188M	188M

MOAEF OTC