MG International S.A.
EPA:ALMGI.PA
4.4 (EUR) • At close November 12, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 70.461 | 82.885 | 81.61 | 58.764 | 47.521 | 42.188 | 36.498 | 29.834 | 23.859 | 20.459 | 19.349 | 16.211 | 12.389 | 8.032 | 5.813 |
| Cost of Revenue
| 47.924 | 55.559 | 56.695 | 38.997 | 31.206 | 27.003 | 23.741 | 18.835 | 14.633 | 12.358 | 11.448 | 9.42 | 6.54 | 3.848 | 2.125 |
| Gross Profit
| 22.537 | 27.326 | 24.915 | 19.767 | 16.315 | 15.185 | 12.758 | 10.999 | 9.226 | 8.101 | 7.901 | 6.791 | 5.848 | 4.184 | 3.688 |
| Gross Profit Ratio
| 0.32 | 0.33 | 0.305 | 0.336 | 0.343 | 0.36 | 0.35 | 0.369 | 0.387 | 0.396 | 0.408 | 0.419 | 0.472 | 0.521 | 0.634 |
| Reseach & Development Expenses
| 0.03 | 0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 10.062 | 8.91 | 6.411 | 6.417 | 6.397 | 5.102 | 5.016 | 3.945 | 3.836 | 3.524 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.163 | 3.239 | 0 | 0 |
| SG&A
| 17.458 | 10.062 | 8.91 | 6.411 | 6.417 | 6.397 | 5.102 | 5.016 | 3.945 | 3.836 | 3.524 | 3.163 | 3.239 | 0 | 0 |
| Other Expenses
| -0.59 | 9.418 | 8.902 | 7.727 | 7.362 | 6.509 | 6.232 | 5.386 | 4.728 | -3.686 | 3.508 | 3.335 | 3.534 | 5.315 | 4.901 |
| Operating Expenses
| 18.048 | 19.48 | 17.812 | 14.138 | 13.779 | 12.906 | 11.334 | 10.402 | 8.673 | 0.149 | 7.033 | 6.498 | 6.773 | 5.315 | 4.901 |
| Operating Income
| 4.489 | 7.846 | 7.104 | 5.628 | 2.537 | 2.279 | 1.424 | 0.596 | 0.554 | 0.034 | 0.305 | 0.293 | -0.925 | -1.131 | -1.213 |
| Operating Income Ratio
| 0.064 | 0.095 | 0.087 | 0.096 | 0.053 | 0.054 | 0.039 | 0.02 | 0.023 | 0.002 | 0.016 | 0.018 | -0.075 | -0.141 | -0.209 |
| Total Other Income Expenses Net
| -0.198 | -0.168 | -0.043 | -0.176 | -0.523 | -0.517 | -0.15 | -0.114 | -0.286 | -7.852 | -0.097 | -0.121 | -9.049 | -0.255 | -1.103 |
| Income Before Tax
| 4.291 | 7.678 | 7.061 | 5.452 | 2.015 | 1.762 | 1.273 | 0.482 | 0.267 | 0.221 | 0.207 | 0.172 | -9.974 | -1.386 | -1.556 |
| Income Before Tax Ratio
| 0.061 | 0.093 | 0.087 | 0.093 | 0.042 | 0.042 | 0.035 | 0.016 | 0.011 | 0.011 | 0.011 | 0.011 | -0.805 | -0.173 | -0.268 |
| Income Tax Expense
| 0.344 | 1.026 | 0.885 | 0.677 | 0.163 | 0.111 | -0.074 | -0.109 | -0.177 | -0.18 | -0.195 | -0.201 | -0.137 | -0.166 | -0.072 |
| Net Income
| 3.948 | 6.652 | 6.176 | 4.773 | 1.852 | 1.652 | 1.348 | 0.59 | 0.446 | 0.403 | 0.403 | 0.373 | -9.837 | -1.221 | -1.484 |
| Net Income Ratio
| 0.056 | 0.08 | 0.076 | 0.081 | 0.039 | 0.039 | 0.037 | 0.02 | 0.019 | 0.02 | 0.021 | 0.023 | -0.794 | -0.152 | -0.255 |
| EPS
| 0.77 | 1.29 | 1.2 | 0.93 | 0.36 | 0.32 | 0.31 | 0.14 | 0.1 | 0.094 | 0.094 | 0.087 | -2.29 | -0.24 | -0.29 |
| EPS Diluted
| 0.77 | 1.29 | 1.2 | 0.93 | 0.36 | 0.32 | 0.31 | 0.14 | 0.1 | 0.094 | 0.094 | 0.087 | -2.29 | -0.24 | -0.29 |
| EBITDA
| 5.516 | 8.716 | 7.7 | 6.605 | 3.775 | 3.311 | 1.946 | 1.255 | 1.071 | 8.19 | 0.577 | 0.624 | -0.369 | -0.691 | 0.445 |
| EBITDA Ratio
| 0.078 | 0.105 | 0.094 | 0.112 | 0.079 | 0.078 | 0.053 | 0.042 | 0.045 | 0.4 | 0.03 | 0.038 | -0.03 | -0.086 | 0.076 |