Multipolar Tbk PT
F:MLQ2

Watchlist Manager
Multipolar Tbk PT Logo
Multipolar Tbk PT
F:MLQ2
Watchlist
Price: 0.0055 EUR -8.33% Market Closed
Market Cap: €251.3m
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+5%
5Y
+8%
10Y
-36%
Operating Income
+
3Y
-75%
5Y
-
10Y
-
Net Income
+
3Y
-
5Y
+91%
10Y
-

Earnings Waterfall
Multipolar Tbk PT

Income Statement
Multipolar Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
74 193
167 690
238 225
0
245 577
224 628
229 343
281 450
235 253
199 005
159 437
148 594
145 451
139 276
125 987
110 029
101 050
95 603
90 508
81 320
75 758
0
0
Revenue
594 388
N/A
604 748
+2%
652 525
+8%
621 230
-5%
2 506 936
+304%
3 822 012
+52%
5 273 964
+38%
7 045 361
+34%
7 490 735
+6%
7 838 666
+5%
8 197 888
+5%
8 633 745
+5%
9 100 380
+5%
9 471 248
+4%
9 795 030
+3%
10 253 821
+5%
10 370 107
+1%
10 796 126
+4%
11 412 390
+6%
12 664 495
+11%
12 709 388
+0%
12 470 275
-2%
12 047 779
-3%
11 338 575
-6%
14 391 894
+27%
14 615 276
+2%
14 294 296
-2%
13 300 477
-7%
11 153 442
-16%
10 939 488
-2%
11 272 901
+3%
11 759 827
+4%
10 332 842
-12%
10 756 140
+4%
11 283 230
+5%
11 898 244
+5%
12 642 770
+6%
13 156 773
+4%
13 569 448
+3%
14 056 988
+4%
14 671 670
+4%
15 230 510
+4%
15 877 617
+4%
16 565 803
+4%
17 074 247
+3%
17 663 696
+3%
18 174 350
+3%
17 980 962
-1%
17 739 513
-1%
17 486 091
-1%
17 527 443
+0%
17 316 697
-1%
17 814 235
+3%
17 556 832
-1%
17 621 744
+0%
17 624 058
+0%
17 077 396
-3%
16 924 642
-1%
16 125 214
-5%
15 444 767
-4%
14 982 244
-3%
13 933 355
-7%
16 376 805
+18%
15 753 042
-4%
12 322 341
-22%
15 005 490
+22%
11 260 261
-25%
10 691 764
-5%
10 277 387
-4%
9 899 977
-4%
10 151 735
+3%
10 120 171
0%
10 310 153
+2%
10 686 218
+4%
10 762 317
+1%
11 032 399
+3%
10 917 615
-1%
10 692 523
-2%
10 807 710
+1%
10 915 403
+1%
10 962 823
+0%
11 478 094
+5%
11 191 669
-2%
11 125 892
-1%
11 400 819
+2%
11 375 197
0%
11 333 433
0%
11 564 488
+2%
Gross Profit
Cost of Revenue
(476 688)
(485 287)
(524 216)
(499 891)
(1 823 629)
(2 740 581)
(3 778 359)
(5 063 760)
(5 387 239)
(5 681 312)
(5 962 917)
(6 298 630)
(6 684 474)
(6 977 980)
(7 236 025)
(7 563 779)
(7 681 047)
(7 980 214)
(8 461 306)
(9 352 130)
(9 467 156)
(9 160 061)
(8 621 930)
(7 780 357)
(10 720 360)
(10 882 477)
(10 956 408)
(10 765 060)
(8 982 011)
(9 050 834)
(9 380 759)
(9 793 208)
(8 534 649)
(8 900 684)
(9 303 094)
(9 789 395)
(10 393 875)
(10 778 754)
(11 122 205)
(11 550 450)
(12 020 863)
(12 532 689)
(13 071 556)
(13 600 648)
(14 043 360)
(14 476 762)
(14 905 836)
(14 654 463)
(14 555 255)
(14 511 632)
(14 451 051)
(14 343 464)
(14 625 667)
(14 384 105)
(14 529 459)
(14 701 254)
(14 868 612)
(14 802 585)
(14 186 883)
(13 435 675)
(12 171 996)
(11 195 586)
(13 133 731)
(12 602 159)
(9 885 164)
(12 043 756)
(8 956 733)
(8 535 913)
(8 249 951)
(7 950 217)
(8 170 015)
(8 173 183)
(8 455 817)
(8 826 239)
(8 913 847)
(9 159 587)
(8 984 512)
(8 826 212)
(8 952 277)
(8 940 454)
(8 873 893)
(9 220 952)
(9 016 178)
(9 060 615)
(9 424 972)
(9 500 475)
(9 472 830)
(9 661 118)
Gross Profit
117 700
N/A
119 463
+1%
128 310
+7%
121 339
-5%
683 307
+463%
1 081 431
+58%
1 495 605
+38%
1 981 601
+32%
2 103 496
+6%
2 157 354
+3%
2 234 971
+4%
2 335 115
+4%
2 415 906
+3%
2 493 268
+3%
2 559 005
+3%
2 690 042
+5%
2 689 060
0%
2 815 912
+5%
2 951 084
+5%
3 312 365
+12%
3 242 232
-2%
3 310 214
+2%
3 425 849
+3%
3 558 218
+4%
3 671 534
+3%
3 732 799
+2%
3 337 888
-11%
2 535 417
-24%
2 171 431
-14%
1 888 654
-13%
1 892 142
+0%
1 966 619
+4%
1 798 193
-9%
1 855 456
+3%
1 980 136
+7%
2 108 849
+7%
2 248 895
+7%
2 378 019
+6%
2 447 243
+3%
2 506 538
+2%
2 650 807
+6%
2 697 821
+2%
2 806 061
+4%
2 965 155
+6%
3 030 887
+2%
3 186 934
+5%
3 268 514
+3%
3 326 499
+2%
3 184 258
-4%
2 974 459
-7%
3 076 392
+3%
2 973 233
-3%
3 188 568
+7%
3 172 727
0%
3 092 285
-3%
2 922 804
-5%
2 208 784
-24%
2 122 057
-4%
1 938 331
-9%
2 009 092
+4%
2 810 248
+40%
2 737 769
-3%
3 243 074
+18%
3 150 883
-3%
2 437 177
-23%
2 961 734
+22%
2 303 528
-22%
2 155 851
-6%
2 027 436
-6%
1 949 760
-4%
1 981 720
+2%
1 946 988
-2%
1 854 336
-5%
1 859 979
+0%
1 848 470
-1%
1 872 812
+1%
1 933 103
+3%
1 866 311
-3%
1 855 433
-1%
1 974 949
+6%
2 088 930
+6%
2 257 142
+8%
2 175 491
-4%
2 065 277
-5%
1 975 847
-4%
1 874 722
-5%
1 860 603
-1%
1 903 370
+2%
Operating Income
Operating Expenses
(68 625)
(69 188)
(69 269)
(71 521)
(534 938)
(917 032)
(1 278 614)
(1 681 387)
(1 782 005)
(1 804 915)
(1 876 053)
(1 967 002)
(1 979 631)
(2 070 044)
(2 095 169)
(2 217 866)
(2 247 546)
(2 334 777)
(2 512 244)
(2 719 258)
(2 712 390)
(2 814 574)
(2 960 043)
(2 975 531)
(3 126 424)
(3 185 336)
(2 958 628)
(2 481 563)
(2 155 536)
(2 020 430)
(1 881 446)
(2 001 720)
(1 897 363)
(1 916 100)
(1 983 147)
(2 069 487)
(2 067 903)
(851 369)
(589 418)
(723 151)
(2 364 521)
(3 475 141)
(3 798 948)
(3 983 524)
(3 783 269)
(3 923 301)
(4 290 206)
(4 740 057)
(4 069 282)
(3 918 664)
(4 047 478)
(3 904 843)
(4 293 469)
(4 265 455)
(2 572 393)
(3 650 038)
(3 962 577)
(3 794 768)
(3 825 089)
(3 875 883)
(3 353 150)
(3 203 570)
(3 911 116)
(3 739 384)
(2 824 439)
(3 280 678)
(2 346 488)
(2 241 195)
(2 148 769)
(2 009 340)
(1 862 280)
(1 668 115)
(1 570 125)
(1 821 643)
(1 531 157)
(1 627 161)
(1 949 379)
(1 959 383)
(1 999 960)
(1 986 414)
(1 961 043)
(1 947 611)
(1 936 470)
(1 879 403)
(1 858 572)
(1 824 261)
(1 734 716)
(1 841 546)
Selling, General & Administrative
(68 626)
(69 189)
(69 270)
(71 521)
(534 938)
(917 032)
(1 278 614)
(1 681 387)
(1 782 005)
(1 804 915)
(1 876 053)
(1 967 002)
(1 979 631)
(2 070 044)
(2 095 169)
(2 217 866)
(2 247 546)
(2 334 777)
(2 512 244)
(2 719 258)
(2 712 390)
(2 814 574)
(2 960 043)
(2 975 531)
(3 126 424)
(3 185 336)
(2 958 628)
(2 481 563)
(2 155 536)
(2 020 430)
(1 881 446)
(2 001 720)
(1 897 363)
(1 992 960)
(2 138 583)
(2 257 087)
(2 020 306)
(2 292 791)
(2 260 115)
(2 204 511)
(2 257 591)
(2 338 267)
(2 537 508)
(2 586 741)
(2 854 770)
(3 007 959)
(3 089 456)
(3 247 923)
(3 242 233)
(3 117 960)
(3 114 575)
(3 138 793)
(3 267 912)
(3 233 971)
(3 115 606)
(3 092 910)
(3 339 337)
(3 192 887)
(3 209 714)
(3 125 994)
(2 966 862)
(2 893 860)
(3 367 166)
(3 272 210)
(2 413 135)
(2 797 852)
(2 008 804)
(1 710 262)
(1 480 384)
(1 045 796)
(965 494)
(964 634)
(1 285 976)
(1 396 145)
(1 486 432)
(1 614 699)
(1 532 094)
(1 628 969)
(1 617 194)
(1 655 328)
(1 556 868)
(1 707 387)
(1 686 530)
(1 603 154)
(1 455 188)
(1 482 910)
(1 425 401)
(1 426 947)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(352 588)
(168 575)
(241 645)
(323 211)
(308 015)
(336 077)
(309 544)
(397 932)
(444 489)
(478 612)
(564 290)
(623 792)
(531 059)
(614 196)
(611 624)
(493 796)
(494 744)
(470 789)
(450 114)
(449 797)
(447 749)
(446 651)
(433 561)
(416 437)
(394 192)
(361 733)
(417 944)
(395 021)
(293 771)
(515 274)
(484 246)
(610 881)
(632 994)
(934 701)
(963 515)
(915 293)
(604 037)
(566 694)
(532 843)
(499 288)
(483 296)
(476 696)
(467 099)
(442 306)
(430 376)
(405 941)
(383 398)
(380 091)
(399 678)
(386 356)
(379 890)
(372 356)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
76 860
155 436
187 600
304 991
1 609 997
1 912 342
1 804 571
201 085
(800 797)
(951 896)
(998 851)
(484 010)
(436 730)
(636 460)
(868 342)
(295 990)
(186 508)
(321 279)
(272 254)
(530 813)
(560 695)
993 327
(107 331)
(175 491)
(155 230)
(181 814)
(333 452)
7 904
52 023
(126 006)
(72 153)
(117 533)
32 448
146 562
79 948
(35 391)
(28 843)
66 729
211 812
319 888
141 196
488 118
486 826
66 011
146 282
84 333
111 220
26 201
165 717
133 458
103 842
(3 706)
45 005
70 575
(42 243)
Operating Income
49 075
N/A
50 274
+2%
59 040
+17%
49 818
-16%
148 369
+198%
164 399
+11%
216 991
+32%
300 214
+38%
321 491
+7%
352 439
+10%
358 918
+2%
368 113
+3%
436 275
+19%
423 224
-3%
463 836
+10%
472 176
+2%
441 514
-6%
481 135
+9%
438 840
-9%
593 107
+35%
529 842
-11%
495 640
-6%
465 806
-6%
582 687
+25%
545 110
-6%
547 463
+0%
379 260
-31%
53 854
-86%
15 895
-70%
(131 776)
N/A
10 696
N/A
(35 101)
N/A
(99 170)
-183%
(60 644)
+39%
(3 011)
+95%
39 362
N/A
180 992
+360%
1 526 650
+743%
1 857 825
+22%
1 783 387
-4%
286 286
-84%
(777 320)
N/A
(992 887)
-28%
(1 018 369)
-3%
(752 382)
+26%
(736 367)
+2%
(1 021 692)
-39%
(1 413 558)
-38%
(885 024)
+37%
(944 205)
-7%
(971 086)
-3%
(931 610)
+4%
(1 104 901)
-19%
(1 092 728)
+1%
519 892
N/A
(727 234)
N/A
(1 753 793)
-141%
(1 672 711)
+5%
(1 886 758)
-13%
(1 866 791)
+1%
(542 902)
+71%
(465 801)
+14%
(668 042)
-43%
(588 501)
+12%
(387 262)
+34%
(318 944)
+18%
(42 960)
+87%
(85 344)
-99%
(121 333)
-42%
(59 580)
+51%
119 440
N/A
278 873
+133%
284 211
+2%
38 336
-87%
317 313
+728%
245 651
-23%
(16 276)
N/A
(93 072)
-472%
(144 527)
-55%
(11 465)
+92%
127 887
N/A
309 531
+142%
239 021
-23%
185 874
-22%
117 275
-37%
50 461
-57%
125 887
+149%
61 824
-51%
Pre-Tax Income
Interest Income Expense
(12 076)
(16 766)
(17 496)
(21 275)
(69 593)
(63 203)
(84 929)
(153 672)
(152 966)
(90 469)
(117 631)
(109 327)
(264 638)
(276 668)
(275 171)
(286 844)
(245 323)
(276 979)
(236 661)
(230 926)
(758 749)
(749 799)
(795 715)
(793 310)
(330 639)
(323 441)
(326 417)
(199 182)
(13 157)
130 937
202 449
177 856
110 934
67 592
85 719
28 391
(5 489)
(120 433)
(148 609)
51 587
1 478 928
1 319 157
1 331 346
1 361 669
3 000 442
2 700 471
2 652 420
2 571 112
(115 981)
(137 640)
(86 406)
(197 547)
(227 564)
(281 567)
(283 559)
(642 582)
(534 997)
(716 561)
(1 094 774)
(655 876)
(1 243 134)
(1 053 346)
(260 996)
(164 615)
624 092
168 219
(88 140)
(509 286)
(504 385)
(132 211)
(311 224)
286 244
(182 179)
(18 147)
(227 061)
(546 810)
(203 141)
(164 202)
97 159
19 764
(131 278)
(105 873)
(74 706)
(22 274)
118 642
125 372
(133 428)
(18 900)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(20 422)
0
0
0
0
0
0
0
0
0
0
0
0
181 608
451 396
1 883 260
1 874 956
1 717 682
0
0
265 042
289 116
285 205
283 055
227 973
203 899
222 886
225 310
(735 831)
(736 268)
(757 532)
(515 792)
(143 309)
(147 121)
(118 799)
(629 582)
62 235
0
(21 229)
244 156
258 931
412 537
161 717
161 053
160 016
3 918
118 892
122 152
80 605
126 768
(6 620)
(8 109)
Gain/Loss on Disposition of Assets
(22 177)
(9 075)
(6 647)
(3 348)
11 720
(2 501)
(2 763)
(2 763)
75 080
(1 081)
(1 590)
(1 590)
(7 129)
0
0
0
0
0
0
0
0
0
0
0
0
0
5 518 619
5 518 619
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
10 830
(1 915)
(4 376)
4 151
(7 720)
(1 737)
287
76 161
(37 943)
(45 622)
(28 833)
(105 287)
3 490
(12 043)
(21 182)
(16 119)
(7 670)
5 344
(28 718)
(85 078)
(31 061)
(29 699)
172 993
101 135
128 739
178 973
(133 623)
140 350
(125 746)
5 491 333
143 824
31 878
77 468
82 666
46 711
2 353
0
0
0
0
0
0
0
0
0
0
0
(36 402)
(52 672)
(87 218)
(94 812)
(73 118)
(55 421)
(50 393)
(56 150)
(54 991)
(65 301)
(62 538)
(60 119)
(57 983)
(57 217)
(55 115)
(66 262)
(65 856)
(49 375)
(57 476)
(39 693)
(42 740)
(32 176)
(28 215)
(28 160)
(18 998)
(18 609)
(20 745)
(21 765)
(24 738)
(30 137)
(28 520)
(29 412)
(27 283)
(22 356)
(22 736)
(27 779)
(27 605)
(27 048)
(28 180)
(22 519)
(22 967)
Pre-Tax Income
25 651
N/A
22 517
-12%
30 521
+36%
29 346
-4%
82 776
+182%
96 958
+17%
129 586
+34%
219 940
+70%
205 662
-6%
215 267
+5%
210 864
-2%
151 909
-28%
167 998
+11%
134 513
-20%
167 483
+25%
169 213
+1%
188 521
+11%
209 500
+11%
173 461
-17%
277 103
+60%
(259 968)
N/A
(283 858)
-9%
(156 916)
+45%
(109 488)
+30%
343 210
N/A
402 995
+17%
5 437 839
+1 249%
5 513 641
+1%
(123 008)
N/A
5 490 494
N/A
356 969
-93%
174 633
-51%
89 232
-49%
89 614
+0%
129 419
+44%
70 106
-46%
155 081
+121%
1 406 217
+807%
1 709 216
+22%
1 834 974
+7%
1 765 214
-4%
541 837
-69%
338 459
-38%
343 300
+1%
2 248 060
+555%
1 964 104
-13%
1 630 728
-17%
1 121 152
-31%
(1 053 677)
N/A
(987 455)
+6%
(700 908)
+29%
680 985
N/A
487 070
-28%
292 994
-40%
180 183
-39%
(1 424 807)
N/A
(2 089 049)
-47%
(2 162 694)
-4%
(2 756 446)
-27%
(2 297 595)
+17%
(1 615 280)
+30%
(1 370 363)
+15%
(772 414)
+44%
(593 662)
+23%
(548 376)
+8%
(944 469)
-72%
(928 325)
+2%
(1 153 162)
-24%
(801 203)
+31%
(367 127)
+54%
(338 743)
+8%
(83 463)
+75%
145 658
N/A
(556)
N/A
47 258
N/A
(81 741)
N/A
9 377
N/A
126 743
+1 252%
84 937
-33%
142 069
+67%
134 269
-5%
184 840
+38%
255 428
+38%
258 147
+1%
289 474
+12%
274 421
-5%
(36 680)
N/A
11 848
N/A
Net Income
Tax Provision
(13 640)
(12 945)
(10 192)
(11 428)
(19 182)
(15 691)
(24 554)
(33 774)
(27 953)
(35 197)
(33 666)
(33 971)
(42 999)
(32 043)
(40 095)
(39 533)
(37 458)
(40 723)
(24 397)
(57 941)
68 777
80 768
53 661
34 677
(82 573)
(93 117)
235 061
(283 571)
16 904
(326 747)
(652 562)
(85 055)
6 806
10 785
3 315
67 517
11 502
(7 621)
(37 152)
(114 802)
(119 304)
(146 568)
(147 596)
(186 436)
(139 491)
(120 879)
(72 596)
(2 966)
(34 863)
(34 463)
7 889
(42 630)
(162 789)
(108 840)
(163 349)
(220 874)
166 568
157 948
186 895
204 381
4 260
(81 889)
(187 368)
(157 315)
(469 461)
(580 330)
(478 001)
(453 568)
(181 336)
(121 272)
(158 502)
(174 065)
(119 668)
(125 747)
(70 960)
(48 434)
(75 489)
(88 927)
(136 662)
(133 240)
(102 276)
(91 696)
(86 865)
(77 766)
(136 293)
(133 298)
(107 221)
(135 353)
Income from Continuing Operations
12 011
9 571
20 328
17 918
63 594
81 267
105 032
186 166
177 709
180 070
177 198
117 938
124 999
102 470
127 388
129 680
151 063
168 777
149 064
219 162
(191 191)
(203 090)
(103 255)
(74 811)
260 637
309 878
5 672 900
5 230 070
(106 104)
5 163 747
(295 593)
89 578
96 038
100 399
132 734
137 623
166 583
1 398 596
1 672 064
1 720 172
1 645 910
395 269
190 863
156 864
2 108 569
1 843 225
1 558 132
1 118 186
(1 088 540)
(1 021 918)
(693 019)
638 355
324 281
184 154
16 834
(1 645 681)
(1 922 481)
(2 004 746)
(2 569 551)
(2 093 214)
(1 611 020)
(1 452 252)
(959 782)
(750 977)
(1 017 837)
(1 524 799)
(1 406 326)
(1 606 730)
(982 539)
(488 399)
(497 245)
(257 528)
25 990
(126 303)
(23 702)
(130 175)
(66 112)
37 816
(51 725)
8 829
31 993
93 144
168 563
180 381
153 181
141 123
(143 901)
(123 505)
Income to Minority Interest
0
0
0
0
(40 467)
(49 345)
(66 576)
(119 241)
(116 991)
(116 370)
(113 841)
(79 760)
(79 840)
(76 495)
(81 223)
(83 387)
(89 746)
(90 926)
(86 171)
(134 475)
(5 318)
(20 588)
(52 845)
(39 455)
(151 095)
(153 648)
(2 876 448)
(2 879 331)
(2 911 015)
(2 904 224)
(149 677)
(117 878)
(75 720)
(79 929)
(95 516)
(116 852)
(137 947)
(155 396)
(208 218)
(213 846)
(230 819)
(204 953)
(190 668)
(208 977)
(213 689)
(215 389)
(174 940)
(90 842)
27 079
100 442
65 354
20 110
(68 754)
(66 386)
(19 879)
106 844
576 660
561 530
612 885
548 430
398 396
388 074
451 996
441 805
175 449
229 410
195 184
229 703
196 441
170 245
115 222
78 977
175 268
198 156
199 620
257 671
211 893
209 300
232 230
201 210
137 402
80 776
40 124
4 626
6 010
(1 446)
21 431
2 543
Net Income (Common)
12 011
N/A
8 894
-26%
19 651
+121%
17 241
-12%
23 127
+34%
31 922
+38%
38 456
+20%
66 925
+74%
60 718
-9%
63 700
+5%
63 357
-1%
38 178
-40%
45 159
+18%
25 975
-42%
46 165
+78%
46 293
+0%
61 317
+32%
77 851
+27%
62 893
-19%
84 687
+35%
(196 509)
N/A
(223 651)
-14%
(156 100)
+30%
(114 266)
+27%
110 691
N/A
157 352
+42%
2 851 467
+1 712%
2 351 888
-18%
2 830 626
+20%
2 374 053
-16%
(384 606)
N/A
86 230
N/A
20 318
-76%
20 470
+1%
37 218
+82%
20 771
-44%
28 636
+38%
1 243 200
+4 241%
1 463 846
+18%
1 506 326
+3%
1 415 091
-6%
190 316
-87%
195
-100%
(52 113)
N/A
1 894 880
N/A
1 627 836
-14%
1 383 192
-15%
967 112
-30%
(1 180 708)
N/A
(1 040 723)
+12%
(758 237)
+27%
585 810
N/A
243 625
-58%
93 930
-61%
(32 222)
N/A
(1 447 794)
-4 393%
(1 246 872)
+14%
(1 343 744)
-8%
(1 840 503)
-37%
(1 546 770)
+16%
(1 221 769)
+21%
(1 073 372)
+12%
(533 147)
+50%
(341 171)
+36%
(866 094)
-154%
(1 324 547)
-53%
(1 225 539)
+7%
(1 384 547)
-13%
(793 095)
+43%
(319 699)
+60%
(382 189)
-20%
(178 712)
+53%
201 258
N/A
71 853
-64%
175 918
+145%
127 496
-28%
151 227
+19%
249 770
+65%
183 159
-27%
212 693
+16%
172 049
-19%
173 920
+1%
208 687
+20%
185 007
-11%
159 191
-14%
139 677
-12%
(122 470)
N/A
(120 962)
+1%
EPS (Diluted)
15.86
N/A
11.73
-26%
25.92
+121%
22.74
-12%
30.53
+34%
42.11
+38%
50.53
+20%
41.9
-17%
50.33
+20%
37.38
-26%
37.18
-1%
22.4
-40%
26.49
+18%
10.45
-61%
16.8
+61%
16.85
+0%
22.87
+36%
28.34
+24%
22.9
-19%
30.5
+33%
-71.56
N/A
-32.96
+54%
-71.05
-116%
-67.37
+5%
40.31
N/A
92.77
+130%
576.51
+521%
214.33
-63%
505.55
+136%
307.2
-39%
-49.76
N/A
11.15
N/A
2.63
-76%
2.65
+1%
4.81
+82%
2.68
-44%
3.76
+40%
157.28
+4 083%
55.23
-65%
24.67
-55%
150.3
+509%
19.19
-87%
0.01
-100%
-5.25
N/A
191.07
N/A
164.14
-14%
139.47
-15%
97.52
-30%
-112.65
N/A
-104.94
+7%
-76.45
+27%
60.23
N/A
25.37
-58%
9.47
-63%
-3.24
N/A
-223.14
-6 787%
-125.72
+44%
-135.49
-8%
-185.59
-37%
-107.22
+42%
-100.38
+6%
-73.31
+27%
-36.41
+50%
-22.26
+39%
-59.16
-166%
-89.56
-51%
-84.09
+6%
-91.85
-9%
-54.17
+41%
-21.5
+60%
-25.49
-19%
-13.85
+46%
16
N/A
5.19
-68%
10
+93%
7.08
-29%
9.83
+39%
17
+73%
10.85
-36%
12.99
+20%
11.05
-15%
11.13
+1%
12.22
+10%
11.84
-3%
10.2
-14%
8.94
-12%
-7.84
N/A
-7.75
+1%

See Also

Summary
MLQ2 intrinsic value, competitors valuation, and company profile.
DCF Valuation
MLQ2 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MLQ2 stock valuation using valuation multiples.
Wall Street Estimates
MLQ2 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MLQ2 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 313,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.