M
Malin Corporation PLC
ISEQ:MLC
Malin Corporation PLC
ISEQ:MLC
Price:
7.6
EUR
Market Cap:
€32.9m
Income Statement
Earnings Waterfall
Malin Corporation PLC
Malin Corporation PLC
Income Statement
Malin Corporation PLC
Malin Corporation PLC
Currency: EUR
| Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
2
|
0
|
3
|
0
|
3
|
0
|
3
|
0
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
42
N/A
|
41
-2%
|
42
+2%
|
43
+2%
|
38
-11%
|
35
-8%
|
35
+0%
|
16
-55%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(31)
|
(32)
|
(31)
|
(31)
|
(34)
|
(32)
|
(27)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
12
N/A
|
10
-17%
|
11
+17%
|
12
+11%
|
4
-67%
|
3
-32%
|
8
+168%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(58)
|
(68)
|
(58)
|
(45)
|
(27)
|
(22)
|
(22)
|
(25)
|
(5)
|
(7)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
|
| Selling, General & Administrative |
(53)
|
(53)
|
(47)
|
(37)
|
(24)
|
(18)
|
(19)
|
(12)
|
(5)
|
(6)
|
(3)
|
(1)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
|
| Research & Development |
(5)
|
(7)
|
(12)
|
(8)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(47)
N/A
|
(58)
-25%
|
(47)
+19%
|
(33)
+30%
|
(23)
+31%
|
(19)
+16%
|
(14)
+26%
|
(9)
+33%
|
(5)
+50%
|
(7)
-51%
|
(3)
+52%
|
(4)
-9%
|
(4)
N/A
|
(5)
-41%
|
(5)
+13%
|
(4)
+18%
|
(3)
+32%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(30)
|
(22)
|
(45)
|
(49)
|
(21)
|
(2)
|
3
|
(3)
|
97
|
97
|
3
|
3
|
19
|
18
|
5
|
3
|
3
|
|
| Non-Reccuring Items |
(10)
|
0
|
(16)
|
(18)
|
(11)
|
(8)
|
2
|
0
|
0
|
0
|
(3)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
4
|
4
|
3
|
3
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(86)
N/A
|
(80)
+7%
|
(107)
-34%
|
(100)
+7%
|
(51)
+49%
|
(25)
+50%
|
(7)
+74%
|
(10)
-49%
|
92
N/A
|
89
-3%
|
(4)
N/A
|
(1)
+74%
|
12
N/A
|
13
+4%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(0)
|
1
|
1
|
1
|
1
|
2
|
1
|
(2)
|
(4)
|
(1)
|
3
|
3
|
1
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(87)
|
(80)
|
(106)
|
(99)
|
(50)
|
(23)
|
(5)
|
(12)
|
88
|
89
|
(1)
|
2
|
13
|
13
|
0
|
(1)
|
0
|
|
| Income to Minority Interest |
3
|
5
|
7
|
5
|
4
|
3
|
(0)
|
(0)
|
0
|
2
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(84)
N/A
|
(74)
+11%
|
(99)
-33%
|
(95)
+4%
|
(46)
+51%
|
(20)
+57%
|
(5)
+73%
|
(11)
-109%
|
88
N/A
|
86
-2%
|
38
-56%
|
43
+13%
|
13
-70%
|
13
-1%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
|
| EPS (Diluted) |
-2.12
N/A
|
-1.83
+14%
|
-2.36
-29%
|
-2.07
+12%
|
-1.01
+51%
|
-0.4
+60%
|
-0.12
+70%
|
-0.24
-100%
|
1.91
N/A
|
1.88
-2%
|
0.84
-55%
|
1.25
+49%
|
0.38
-70%
|
0.49
+29%
|
-0.02
N/A
|
-0.06
-200%
|
0
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
