First Time Loading...

Modern Times Group MTG AB
LSE:0GXJ

Watchlist Manager
Modern Times Group MTG AB Logo
Modern Times Group MTG AB
LSE:0GXJ
Watchlist
Price: 89.7681 SEK 1.09% Market Closed
Updated: Apr 23, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

5.8B
+3%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+46%
5 Years
-
7 Years
-
10 Years
-
916m
+23%
Operating Income
Growth Rates:
1 Year
+71%
3 Years
+1 288%
5 Years
-
7 Years
-
10 Years
-
164m
Net Income
Growth Rates:
1 Year
-98%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Modern Times Group MTG AB

Revenue
5.8B SEK
Cost of Revenue
-1.6B SEK
Gross Profit
4.3B SEK
Operating Expenses
-3.3B SEK
Operating Income
916m SEK
Other Expenses
-752m SEK
Net Income
164m SEK

Income Statement
Modern Times Group MTG AB

Rotate your device to view
Income Statement
Currency: SEK
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
Revenue
Revenue
4 154
N/A
4 155
+0%
4 023
-3%
3 997
-1%
3 840
-4%
3 554
-7%
3 723
+5%
3 931
+6%
7 179
+83%
9 106
+27%
9 437
+4%
5 537
-41%
6 843
+24%
5 564
-19%
5 646
+1%
5 829
+3%
Gross Profit
Cost of Revenue
(2 252)
(2 164)
(1 942)
(1 751)
(1 513)
(1 271)
(1 359)
(1 567)
(2 883)
(3 305)
(3 257)
(1 523)
(1 861)
(1 541)
(1 555)
(1 577)
Gross Profit
1 902
N/A
1 991
+5%
2 081
+5%
2 246
+8%
2 327
+4%
2 283
-2%
2 364
+4%
2 364
N/A
4 296
+82%
5 801
+35%
6 180
+7%
4 014
-35%
4 982
+24%
4 023
-19%
4 091
+2%
4 252
+4%
Operating Income
Operating Expenses
(2 189)
(2 238)
(2 178)
(2 180)
(2 086)
(1 972)
(1 953)
(1 858)
(3 449)
(4 811)
(5 152)
(3 479)
(4 303)
(3 366)
(3 344)
(3 336)
Selling, General & Administrative
(2 199)
(2 267)
(2 208)
(2 088)
(2 097)
(1 940)
(1 941)
(1 859)
(3 453)
(4 855)
(5 184)
(3 343)
(4 345)
(3 386)
(3 372)
(3 310)
Depreciation & Amortization
0
0
0
(105)
0
0
0
0
0
0
0
(174)
0
0
0
(65)
Other Operating Expenses
10
29
30
13
11
(32)
(12)
1
4
44
32
38
42
20
28
39
Operating Income
(287)
N/A
(247)
+14%
(97)
+61%
66
N/A
241
+265%
311
+29%
411
+32%
506
+23%
847
+67%
990
+17%
1 028
+4%
535
-48%
679
+27%
657
-3%
747
+14%
916
+23%
Pre-Tax Income
Interest Income Expense
10
5
4
31
(20)
(19)
1
(25)
(39)
(40)
(19)
413
97
140
163
230
Non-Reccuring Items
(97)
(97)
(110)
(35)
0
0
0
0
0
0
0
0
0
0
0
(39)
Total Other Income
13
(3)
(18)
19
(9)
44
(87)
(524)
(722)
(719)
(320)
(450)
(218)
(375)
(691)
(546)
Pre-Tax Income
(361)
N/A
(342)
+5%
(221)
+35%
81
N/A
212
+162%
336
+58%
325
-3%
(43)
N/A
86
N/A
231
+169%
689
+198%
498
-28%
558
+12%
422
-24%
219
-48%
561
+156%
Net Income
Tax Provision
(29)
(28)
(79)
(177)
(190)
(215)
(192)
(204)
(361)
(450)
(526)
(246)
(282)
(226)
(213)
(397)
Income from Continuing Operations
(390)
(370)
(300)
(96)
22
121
133
(247)
(275)
(219)
163
252
276
196
6
164
Income to Minority Interest
(98)
(102)
(141)
(132)
(105)
(71)
(17)
54
63
182
184
105
105
1
1
0
Net Income (Common)
700
N/A
(743)
N/A
(670)
+10%
(228)
+66%
(302)
-32%
(260)
+14%
(149)
+43%
(607)
-307%
(878)
-45%
5 677
N/A
5 969
+5%
6 580
+10%
6 604
+0%
132
-98%
(10)
N/A
164
N/A
EPS (Diluted)
9.19
N/A
-9.75
N/A
-8.79
+10%
-2.99
+66%
-3.47
-16%
-2.42
+30%
-1.34
+45%
-5.84
-336%
-7.95
-36%
47.84
N/A
48.63
+2%
56.06
+15%
53.73
-4%
1.07
-98%
-0.07
N/A
1.33
N/A

See Also

Summary
0GXJ intrinsic value, competitors valuation, and company profile.
DCF Valuation
0GXJ stock valuation using Discount Cash Flow valuation method.
Relative Valuation
0GXJ stock valuation using valuation multiples.
Wall Street Estimates
0GXJ 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
0GXJ 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
Join more than 130,600+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.