First Time Loading...
m

musicMagpie PLC
LSE:MMAG

Watchlist Manager
musicMagpie PLC
LSE:MMAG
Watchlist
Price: 6.5 GBX Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

136.6m
+0.5%
Revenue
Nov 30, 2023 136.6m
May 31, 2023 135.9m
Nov 30, 2022 145.3m
May 31, 2022 144m
-2.4m
-16%
Operating Income
Nov 30, 2023 -2.4m
May 31, 2023 -2m
Nov 30, 2022 -337k
May 31, 2022 3.4m
-6.9m
-55%
Net Income
Nov 30, 2023 -6.9m
May 31, 2023 -4.4m
Nov 30, 2022 -4.7m
May 31, 2022 2.3m

Earnings Waterfall
musicMagpie PLC

Revenue
136.6m GBP
Cost of Revenue
-98.7m GBP
Gross Profit
37.9m GBP
Operating Expenses
-40.2m GBP
Operating Income
-2.4m GBP
Other Expenses
-4.5m GBP
Net Income
-6.9m GBP

Income Statement
musicMagpie PLC

Rotate your device to view
Income Statement
Currency: GBP
Nov-2021 May-2022 Nov-2022 May-2023 Nov-2023
Revenue
Revenue
146
N/A
144
-1%
145
+1%
136
-6%
137
+1%
Gross Profit
Cost of Revenue
(101)
(104)
(107)
(98)
(99)
Gross Profit
44
N/A
40
-11%
38
-4%
38
-2%
38
+1%
Operating Income
Operating Expenses
(36)
(36)
(38)
(40)
(40)
Other Operating Expenses
(36)
(36)
(38)
(40)
(40)
Operating Income
8
N/A
3
-60%
(0)
N/A
(2)
-504%
(2)
-16%
Pre-Tax Income
Interest Income Expense
(0)
(1)
1
(1)
(3)
Non-Reccuring Items
(22)
(1)
(1)
(0)
(1)
Total Other Income
(1)
0
(0)
0
(0)
Pre-Tax Income
(15)
N/A
2
N/A
(1)
N/A
(4)
-149%
(7)
-86%
Net Income
Tax Provision
3
0
(3)
(1)
(0)
Income from Continuing Operations
(12)
2
(5)
(4)
(7)
Net Income (Common)
(12)
N/A
2
N/A
(5)
N/A
(4)
+7%
(7)
-55%
EPS (Diluted)
-0.13
N/A
0.03
N/A
-0.05
N/A
-0.04
+20%
-0.07
-75%

See Also

Summary
MMAG intrinsic value, competitors valuation, and company profile.
DCF Valuation
MMAG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MMAG stock valuation using valuation multiples.
Wall Street Estimates
MMAG 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
MMAG 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 134,100+ 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.