Müller - Die lila Logistik AG
FSX:MLL.DE
5.65 (EUR) • At close November 8, 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 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 11.516 | 162.203 | 135.079 | 133.025 | 138.847 | 136.117 | 142.376 | 138.806 | 132.36 | 118.904 | 99.835 | 94.005 | 94.144 | 87.259 | 79.403 | 0.958 | 0 | 0 | 1.297 | 70.536 | 59.223 |
Cost of Revenue
| 7.253 | 146.01 | 116.075 | 115.438 | 119.113 | 91.414 | 94.386 | 89.501 | 88.767 | 79.051 | 67.907 | 73.187 | 29.651 | 26.485 | 22.242 | 0 | -31.231 | -28.461 | 0.056 | 59.251 | 48.73 |
Gross Profit
| 4.263 | 16.194 | 19.003 | 17.587 | 19.733 | 44.702 | 47.989 | 49.304 | 43.594 | 39.853 | 31.927 | 20.818 | 64.493 | 60.774 | 57.161 | 0.958 | 31.231 | 28.461 | 1.241 | 11.285 | 10.493 |
Gross Profit Ratio
| 0.37 | 0.1 | 0.141 | 0.132 | 0.142 | 0.328 | 0.337 | 0.355 | 0.329 | 0.335 | 0.32 | 0.221 | 0.685 | 0.696 | 0.72 | 1 | 0 | 0 | 0.957 | 0.16 | 0.177 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 2.194 | 3.472 | 1.974 | 1.915 | 2.421 | 2.109 | 2.193 | 2.152 | 1.918 | 1.754 | 1.881 | 1.674 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0.095 | 0.751 | 0.393 | 0.498 | 0.635 | 0.779 | 0.987 | 1.249 | 0.975 | 1.366 | 0.991 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.572 | 1.557 |
SG&A
| 2.289 | 21.416 | 16.042 | 16.809 | 16.216 | 30.22 | 26.708 | 25.086 | 11.787 | 10.49 | 8.466 | 2.774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.572 | 1.557 |
Other Expenses
| 2.087 | 1 | 1.514 | 1.5 | 1.636 | 1.948 | 0.111 | 0 | 0 | 0 | 0 | 12.832 | -0.295 | 54.294 | 52.803 | 4.612 | -29.755 | -24.085 | 2.662 | -0.029 | -0.202 |
Operating Expenses
| 4.21 | 20.416 | 14.528 | 15.309 | 14.58 | 41.697 | 44.079 | 44.167 | 38.377 | 35.58 | 27.618 | 15.606 | 59.248 | 54.294 | 52.803 | 4.612 | -29.755 | -24.085 | 2.662 | 8.735 | 8.05 |
Operating Income
| 5.727 | -4.222 | 4.475 | 2.278 | 5.153 | 2.05 | 3.424 | 4.763 | 3.5 | 4.233 | 4.421 | 4.846 | 5.245 | 6.481 | 4.358 | -3.654 | 1.477 | 4.376 | -1.421 | 2.551 | 2.443 |
Operating Income Ratio
| 0.497 | -0.026 | 0.033 | 0.017 | 0.037 | 0.015 | 0.024 | 0.034 | 0.026 | 0.036 | 0.044 | 0.052 | 0.056 | 0.074 | 0.055 | -3.815 | 0 | 0 | -1.095 | 0.036 | 0.041 |
Total Other Income Expenses Net
| -1.184 | 16.346 | 9.397 | 0.296 | 4.495 | 0.148 | -0.184 | -0.175 | 1.325 | -0.155 | -0.47 | -0.352 | -1.118 | -0.483 | -0.677 | 2.126 | 0 | 0 | 2.926 | -1.513 | -1.829 |
Income Before Tax
| 4.543 | 12.123 | 13.872 | 2.574 | 9.649 | 2.198 | 3.239 | 4.588 | 4.825 | 4.078 | 3.951 | 4.494 | 4.127 | 5.998 | 3.68 | -1.527 | 0 | 0 | 1.506 | 1.038 | 0.614 |
Income Before Tax Ratio
| 0.394 | 0.075 | 0.103 | 0.019 | 0.069 | 0.016 | 0.023 | 0.033 | 0.036 | 0.034 | 0.04 | 0.048 | 0.044 | 0.069 | 0.046 | -1.595 | 0 | 0 | 1.161 | 0.015 | 0.01 |
Income Tax Expense
| 0.98 | 8.36 | 3.814 | 1.261 | 2.9 | 0.921 | 1.193 | 1.663 | 1.705 | 0.945 | 0.599 | 1.232 | 1.143 | 0.957 | 1.562 | 0.049 | 0 | 0 | 0.254 | 0.19 | 0.459 |
Net Income
| 3.563 | 3.763 | 10.09 | 1.297 | 6.744 | 1.28 | 2.046 | 2.925 | 3.119 | 2.988 | 3.36 | 3.262 | 2.984 | 5.041 | 2.118 | -1.583 | 0 | 0 | 1.036 | 0.848 | 0.155 |
Net Income Ratio
| 0.309 | 0.023 | 0.075 | 0.01 | 0.049 | 0.009 | 0.014 | 0.021 | 0.024 | 0.025 | 0.034 | 0.035 | 0.032 | 0.058 | 0.027 | -1.653 | 0 | 0 | 0.799 | 0.012 | 0.003 |
EPS
| 0.23 | 0.47 | 1.27 | 0.16 | 0.85 | 0.16 | 0.26 | 0.37 | 0.39 | 0.38 | 0.42 | 0.41 | 0.38 | 0.63 | 0.27 | -0.2 | 0 | 0 | 0.13 | 0.13 | -0.01 |
EPS Diluted
| 0.23 | 0.47 | 1.27 | 0.16 | 0.85 | 0.16 | 0.26 | 0.37 | 0.39 | 0.38 | 0.42 | 0.41 | 0.38 | 0.63 | 0.27 | -0.2 | 0 | 0 | 0.13 | 0.13 | -0.01 |
EBITDA
| 5.727 | 17.734 | 23.967 | 21.837 | 24.914 | 7.05 | 8.165 | 8.723 | 6.661 | 6.71 | 6.212 | 6.819 | 6.841 | 8.216 | 6.019 | -2.152 | 32.827 | 31.342 | -0.666 | 4.384 | 4.487 |
EBITDA Ratio
| 0.497 | 0.109 | 0.177 | 0.164 | 0.179 | 0.052 | 0.057 | 0.063 | 0.05 | 0.056 | 0.062 | 0.073 | 0.073 | 0.094 | 0.076 | -2.247 | 0 | 0 | -0.513 | 0.062 | 0.076 |