Income Statement

Revenue

+31%

+74%

10Y

Currency: USD

	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	52	0	0	0	52	0	0	0	51	0	0	0	68	0	0	0	80	0	0	0	86	0	0	0	107	0	0	0	105	0	0	0	101	0	0	0	105	0	0	0	104	0	0	0	106	0	0	0	146	0	0	0	146	0	0	0	152	0	0	0	155	0	0	0	163	0	0	0	163	0	0	0
Revenue	492 N/A	593 +21%	719 +21%	788 +10%	809 +3%	773 -4%	731 -5%	713 -3%	746 +5%	802 +7%	853 +6%	920 +8%	973 +6%	1 016 +4%	1 086 +7%	1 207 +11%	1 250 +4%	1 292 +3%	1 372 +6%	1 404 +2%	1 424 +1%	1 440 +1%	1 444 +0%	1 439 0%	1 496 +4%	1 539 +3%	1 476 -4%	1 452 -2%	1 379 -5%	1 313 -5%	1 293 -2%	1 243 -4%	1 062 -15%	1 040 -2%	994 -4%	986 -1%	1 135 +15%	1 194 +5%	1 252 +5%	1 284 +3%	1 288 +0%	1 315 +2%	1 380 +5%	1 450 +5%	1 552 +7%	1 683 +8%	1 806 +7%	1 924 +7%	2 056 +7%	2 063 +0%	1 979 -4%	1 965 -1%	1 911 -3%	1 915 +0%	2 032 +6%	2 144 +5%	2 372 +11%	2 479 +4%	2 532 +2%	2 602 +3%	2 642 +2%	2 834 +7%	3 048 +8%	3 060 +0%	3 021 -1%	2 994 -1%	2 955 -1%	2 989 +1%	3 046 +2%	3 106 +2%	3 192 +3%	3 419 +7%
Gross Profit
Cost of Revenue	(372)	(445)	(512)	(578)	(572)	(534)	(505)	(470)	(506)	(556)	(604)	(640)	(690)	(714)	(762)	(845)	(902)	(908)	(945)	(967)	(1 016)	(1 031)	(1 064)	(1 119)	(1 186)	(1 176)	(1 132)	(1 044)	(931)	(862)	(834)	(865)	(739)	(759)	(749)	(716)	(829)	(861)	(893)	(911)	(913)	(930)	(985)	(1 056)	(1 163)	(1 293)	(1 396)	(1 507)	(1 619)	(1 624)	(1 580)	(1 563)	(1 544)	(1 550)	(1 605)	(1 673)	(1 813)	(1 861)	(1 872)	(1 921)	(1 906)	(2 063)	(2 276)	(2 304)	(2 334)	(2 328)	(2 291)	(2 293)	(2 333)	(2 386)	(2 451)	(2 637)
Gross Profit	120 N/A	148 +23%	207 +40%	210 +2%	238 +13%	239 +1%	226 -5%	243 +7%	241 -1%	246 +2%	248 +1%	280 +13%	283 +1%	302 +7%	324 +7%	363 +12%	349 -4%	384 +10%	428 +11%	437 +2%	409 -6%	409 +0%	380 -7%	320 -16%	310 -3%	363 +17%	344 -5%	407 +18%	448 +10%	451 +1%	459 +2%	378 -18%	322 -15%	281 -13%	245 -13%	270 +10%	307 +13%	334 +9%	360 +8%	373 +4%	375 +0%	385 +3%	394 +2%	395 +0%	389 -1%	390 +0%	410 +5%	417 +2%	437 +5%	439 +0%	399 -9%	403 +1%	367 -9%	365 -1%	427 +17%	471 +10%	560 +19%	618 +10%	660 +7%	680 +3%	736 +8%	771 +5%	773 +0%	756 -2%	687 -9%	667 -3%	664 0%	696 +5%	713 +2%	720 +1%	741 +3%	782 +6%
Operating Income
Operating Expenses	(1)	(9)	(8)	7	20	(3)	(13)	(36)	(21)	(31)	(32)	(37)	(25)	(40)	(44)	(40)	(27)	(38)	(39)	(45)	(28)	(45)	(49)	(29)	(52)	(60)	(55)	(56)	(41)	(17)	(15)	(10)	4	(4)	(2)	(12)	(29)	(34)	(25)	(22)	(31)	(37)	(68)	(89)	(105)	(117)	(129)	(155)	(176)	(190)	(183)	(184)	(195)	(200)	(217)	(224)	(228)	(259)	(279)	(283)	(324)	(303)	(312)	(329)	(300)	(327)	(344)	(365)	(408)	(425)	(443)	(477)
Selling, General & Administrative	(52)	(57)	(70)	(77)	(75)	(80)	(75)	(77)	(66)	(87)	(90)	(100)	(82)	(106)	(109)	(101)	(80)	(108)	(113)	(120)	(95)	(123)	(125)	(127)	(116)	(132)	(125)	(120)	(99)	(97)	(91)	(81)	(63)	(68)	(64)	(59)	(52)	(66)	(70)	(75)	(69)	(82)	(89)	(93)	(90)	(111)	(127)	(154)	(160)	(194)	(193)	(192)	(170)	(191)	(205)	(213)	(208)	(234)	(236)	(239)	(236)	(260)	(276)	(286)	(250)	(288)	(299)	(314)	(324)	(358)	(385)	(422)
Depreciation & Amortization	0	0	0	0	(5)	0	0	0	(8)	0	0	0	(11)	0	0	0	(14)	0	0	0	(12)	0	0	0	(14)	0	0	0	(12)	0	0	0	(9)	0	0	0	(11)	0	0	0	(10)	0	0	0	(10)	0	0	0	(19)	0	0	0	(18)	0	0	0	(21)	0	0	0	(18)	0	0	0	(20)	0	0	0	(24)	0	0	0
Other Operating Expenses	51	49	61	83	100	78	62	42	53	55	58	63	68	66	66	61	67	70	74	75	79	78	77	99	79	72	70	65	70	80	76	71	77	64	62	48	33	32	45	53	49	45	22	4	(6)	(6)	(2)	(1)	3	4	10	8	(7)	(9)	(12)	(10)	0	(24)	(43)	(44)	(70)	(44)	(37)	(43)	(30)	(39)	(45)	(51)	(60)	(67)	(58)	(55)
Operating Income	120 N/A	139 +17%	199 +43%	217 +9%	257 +19%	236 -8%	213 -10%	207 -3%	220 +6%	215 -2%	216 +1%	243 +12%	259 +7%	262 +1%	281 +7%	322 +15%	321 0%	346 +8%	388 +12%	392 +1%	381 -3%	364 -4%	331 -9%	291 -12%	258 -11%	303 +17%	290 -4%	352 +21%	407 +16%	434 +7%	444 +2%	368 -17%	327 -11%	277 -15%	243 -12%	259 +7%	277 +7%	299 +8%	335 +12%	352 +5%	344 -2%	348 +1%	327 -6%	306 -6%	284 -7%	273 -4%	281 +3%	262 -7%	261 0%	249 -5%	216 -13%	219 +1%	172 -21%	165 -4%	210 +27%	247 +17%	332 +34%	359 +8%	381 +6%	398 +4%	412 +4%	468 +14%	460 -2%	427 -7%	387 -9%	340 -12%	320 -6%	331 +3%	305 -8%	295 -3%	299 +1%	306 +2%
Pre-Tax Income
Interest Income Expense	(64)	(72)	(56)	(36)	(228)	(206)	(223)	(271)	(65)	(66)	(51)	(33)	(45)	(58)	(76)	(60)	(72)	(54)	(40)	(48)	(86)	(54)	(75)	(90)	(114)	(481)	(569)	(671)	(878)	(911)	(684)	(608)	(488)	(204)	(276)	(295)	(248)	(134)	(172)	(137)	(136)	(92)	(137)	(208)	(90)	(167)	(107)	82	48	(156)	(152)	(322)	(336)	(131)	(155)	(73)	(101)	(219)	(253)	(553)	(514)	(416)	(414)	(135)	(166)	(202)	(244)	(263)	(267)	(215)	(175)	(152)
Non-Reccuring Items	(10)	0	0	0	(14)	0	0	0	(2)	0	0	0	(2)	0	0	0	(1)	0	0	0	0	0	(15)	(10)	20	(11)	68	16	8	9	(27)	25	15	28	71	50	37	19	4	(2)	17	2	22	27	28	27	(3)	(16)	(46)	(36)	(41)	(27)	29	5	108	176	174	139	(55)	(132)	(157)	(138)	(130)	(101)	(48)	(2)	59	107	108	94	59	75
Total Other Income	2	1	0	0	0	0	1	1	0	1	1	0	6	(2)	(1)	(1)	13	(1)	(2)	(1)	24	(3)	(3)	(3)	(4)	(2)	(5)	(6)	(8)	(5)	(3)	(1)	(7)	(4)	(4)	(9)	(11)	(9)	(10)	(8)	(13)	(12)	(9)	(9)	(42)	(8)	(11)	(9)	(10)	(10)	(9)	(9)	(2)	(0)	2	0	(1)	(3)	(3)	0	0	0	0	0	0	0	0	0	3	0	0	0
Pre-Tax Income	48 N/A	68 +43%	143 +110%	181 +27%	16 -91%	31 +90%	(10) N/A	(63) -551%	154 N/A	150 -2%	166 +11%	210 +27%	217 +3%	203 -7%	203 +0%	262 +29%	262 0%	290 +11%	347 +19%	343 -1%	319 -7%	307 -4%	239 -22%	189 -21%	160 -15%	(191) N/A	(216) -13%	(310) -43%	(472) -52%	(473) 0%	(269) +43%	(216) +20%	(154) +29%	97 N/A	34 -65%	5 -86%	56 +1 085%	176 +216%	158 -10%	205 +30%	213 +4%	246 +15%	202 -18%	116 -42%	180 +55%	126 -30%	160 +27%	319 +100%	253 -21%	46 -82%	13 -71%	(139) N/A	(137) +2%	39 N/A	165 +328%	351 +112%	404 +15%	277 -31%	70 -75%	(287) N/A	(259) +10%	(86) +67%	(83) +3%	190 N/A	173 -9%	136 -21%	135 -1%	175 +30%	149 -15%	174 +17%	182 +5%	228 +25%
Net Income
Tax Provision	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	7	7	6	5	(2)	(4)	(4)	(4)	(3)	(3)	(4)	(4)	(8)	(8)	(9)	(9)	2	1	20	20	60	85	65	69	41	26	26	21	13	6	10	14	17	17	9	5	(51)	(53)	(49)	(54)	(32)	(31)	(26)	(26)	5	3	(4)	2	(7)	11	6	38	28	12	7	(30)	(31)	(28)	(15)	(14)	(5)	(14)	(8)	(10)
Income from Continuing Operations	47	67	142	180	15	30	(10)	(63)	160	157	173	215	215	200	200	258	259	288	343	339	311	299	230	180	162	(190)	(197)	(290)	(412)	(388)	(204)	(147)	(113)	123	60	26	69	182	168	219	230	263	211	121	129	73	111	265	221	15	(12)	(165)	(132)	42	161	353	397	288	76	(249)	(231)	(74)	(76)	160	142	109	120	161	144	160	174	218
Income to Minority Interest	(6)	(7)	(7)	(7)	(4)	(6)	(6)	(9)	(11)	(9)	(10)	(10)	(10)	(12)	(13)	(17)	(16)	(14)	(16)	(16)	(14)	(15)	(12)	(8)	(6)	(2)	(4)	(4)	(8)	(12)	(10)	(10)	(8)	(7)	(5)	(2)	(6)	(5)	(7)	(6)	(2)	(2)	2	(1)	(3)	(2)	0	2	3	5	0	0	(3)	(2)	(5)	(17)	(18)	(17)	(6)	10	5	7	4	(4)	2	0	(5)	(10)	(10)	(11)	(6)	(7)
Net Income (Common)	41 N/A	60 +47%	134 +123%	172 +28%	2 -99%	14 +847%	(27) N/A	(80) -202%	149 N/A	148 -1%	163 +10%	205 +26%	205 +0%	187 -9%	186 0%	241 +29%	243 +1%	273 +12%	328 +20%	323 -1%	297 -8%	285 -4%	218 -23%	172 -21%	156 -9%	(192) N/A	(201) -4%	(294) -46%	(420) -43%	(400) +5%	(214) +47%	(157) +26%	(133) +15%	97 N/A	33 -65%	5 -86%	53 +1 014%	153 +187%	139 -9%	183 +32%	203 +11%	256 +26%	206 -19%	120 -42%	125 +4%	69 -45%	106 +54%	264 +148%	218 -17%	12 -94%	(18) N/A	(169) -832%	(137) +19%	40 N/A	156 +293%	336 +115%	376 +12%	267 -29%	66 -75%	(243) N/A	(226) +7%	(67) +70%	(71) -7%	156 N/A	144 -8%	109 -24%	115 +6%	151 +31%	134 -11%	149 +11%	168 +13%	211 +26%
EPS (Diluted)	0.41 N/A	0.61 +49%	1.1 +80%	1.8 +64%	0.01 -99%	0.12 +1 100%	-0.23 N/A	-0.72 -213%	1.34 N/A	1.33 -1%	1.48 +11%	1.87 +26%	1.88 +1%	1.73 -8%	1.73 N/A	2.24 +29%	2.26 +1%	2.54 +12%	3.04 +20%	3 -1%	2.8 -7%	2.69 -4%	2.06 -23%	1.64 -20%	1.48 -10%	-1.82 N/A	-1.9 -4%	-2.78 -46%	-3.98 -43%	-3.8 +5%	-2.03 +47%	-1.53 +25%	-1.26 +18%	0.9 N/A	0.26 -71%	0.05 -81%	0.5 +900%	1.44 +188%	1.34 -7%	1.64 +22%	1.89 +15%	2.39 +26%	1.89 -21%	1.12 -41%	1.18 +5%	0.65 -45%	0.98 +51%	2.46 +151%	2.04 -17%	0.11 -95%	-0.16 N/A	-1.58 -888%	-1.26 +20%	0.37 N/A	1.46 +295%	3.14 +115%	3.5 +11%	2.48 -29%	0.61 -75%	-2.26 N/A	-2.11 +7%	-0.63 +70%	-0.67 -6%	1.46 N/A	1.35 -8%	1.03 -24%	1.05 +2%	1.41 +34%	1.25 -11%	1.39 +11%	1.57 +13%	1.97 +25%

Income Statement Balance Sheet Cash Flow Statement

Mhp Se
LSE:MHPC

Income Statement

Earnings Waterfall
Mhp Se

Income Statement
Mhp Se

See Also

Company

Help

Tools

Stocks

Mhp Se LSE:MHPC

Income Statement

Earnings Waterfall Mhp Se

Income Statement Mhp Se

See Also

Company

Help

Tools

Stocks

Mhp Se
LSE:MHPC

Earnings Waterfall
Mhp Se

Income Statement
Mhp Se