Mg International SA
PAR:ALMGI
Mg International SA
PAR:ALMGI
Price:
2.24
EUR
Market Cap:
€11.6m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Mg International SA
PAR:ALMGI
|
FR |
Income Statement
Earnings Waterfall
Mg International SA
Mg International SA
Income Statement
Mg International SA
Mg International SA
Currency: EUR
| Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | 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 | Jun-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
|
|
| Revenue |
11
N/A
|
9
-19%
|
7
-15%
|
7
-7%
|
6
-14%
|
7
+22%
|
8
+14%
|
12
+50%
|
12
+2%
|
15
+21%
|
16
+7%
|
18
+9%
|
19
+9%
|
20
+6%
|
20
-1%
|
23
+12%
|
24
+5%
|
27
+12%
|
30
+11%
|
36
+23%
|
36
+0%
|
41
+12%
|
42
+3%
|
46
+9%
|
48
+3%
|
54
+13%
|
59
+10%
|
77
+30%
|
82
+6%
|
88
+7%
|
83
-5%
|
137
+65%
|
70
-49%
|
61
-14%
|
60
-2%
|
49
-18%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(11)
|
(8)
|
(8)
|
(7)
|
(5)
|
(6)
|
(7)
|
(10)
|
(10)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(16)
|
(18)
|
(19)
|
(21)
|
(19)
|
(29)
|
(24)
|
(32)
|
(27)
|
(37)
|
(31)
|
(39)
|
(39)
|
(51)
|
(57)
|
(63)
|
(56)
|
(95)
|
(48)
|
(41)
|
(42)
|
(35)
|
|
| Gross Profit |
0
N/A
|
1
+1 640%
|
(0)
N/A
|
(0)
+81%
|
1
N/A
|
1
+10%
|
1
-7%
|
2
+69%
|
3
+38%
|
3
+31%
|
4
+4%
|
4
+6%
|
4
+10%
|
4
+2%
|
4
-7%
|
5
+19%
|
5
+10%
|
5
+3%
|
11
+97%
|
8
-29%
|
13
+68%
|
9
-32%
|
15
+75%
|
9
-40%
|
16
+78%
|
15
-8%
|
20
+32%
|
25
+28%
|
25
-1%
|
25
+1%
|
27
+9%
|
43
+56%
|
23
-47%
|
20
-12%
|
18
-9%
|
15
-19%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7)
|
(7)
|
(15)
|
(15)
|
(5)
|
(4)
|
(3)
|
(3)
|
(5)
|
(5)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(10)
|
(6)
|
(11)
|
(7)
|
(13)
|
(7)
|
(14)
|
(11)
|
(14)
|
(16)
|
(18)
|
(20)
|
(19)
|
(30)
|
(18)
|
(16)
|
(17)
|
(15)
|
|
| Selling, General & Administrative |
(5)
|
(5)
|
(5)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(13)
|
(8)
|
(8)
|
(8)
|
(7)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(9)
|
(9)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(5)
|
0
|
(5)
|
0
|
(6)
|
0
|
(6)
|
(3)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(15)
|
(9)
|
(8)
|
(8)
|
(7)
|
|
| Operating Income |
(6)
N/A
|
(6)
+6%
|
(15)
-153%
|
(15)
+5%
|
(4)
+75%
|
(2)
+36%
|
(2)
+19%
|
(1)
+32%
|
(2)
-57%
|
(2)
+24%
|
0
N/A
|
0
-69%
|
0
+244%
|
0
-3%
|
0
-89%
|
0
+1 341%
|
1
+13%
|
1
-2%
|
1
+10%
|
2
+224%
|
1
-26%
|
2
+45%
|
2
+10%
|
2
+5%
|
3
+6%
|
4
+52%
|
6
+46%
|
9
+59%
|
7
-21%
|
6
-22%
|
8
+41%
|
12
+56%
|
4
-63%
|
3
-30%
|
1
-56%
|
(0)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
(0)
|
0
|
(0)
|
1
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
8
|
8
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
(0)
|
2
|
3
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(8)
|
(8)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
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 |
(0)
|
1
|
(0)
|
0
|
(1)
|
(2)
|
(0)
|
(0)
|
(8)
|
(8)
|
(1)
|
(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
|
|
| Pre-Tax Income |
(5)
N/A
|
(6)
-3%
|
(16)
-174%
|
(13)
+19%
|
(2)
+88%
|
(2)
-24%
|
(1)
+28%
|
(1)
+42%
|
(10)
-1 146%
|
(9)
+7%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+43%
|
0
-26%
|
0
+93%
|
0
-37%
|
0
+64%
|
0
+9%
|
2
+268%
|
1
-28%
|
2
+20%
|
2
+16%
|
2
+31%
|
2
-13%
|
3
+60%
|
5
+69%
|
9
+63%
|
7
-21%
|
6
-22%
|
8
+40%
|
12
+55%
|
4
-64%
|
3
-29%
|
1
-55%
|
(0)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Tax Provision |
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
|
| Income from Continuing Operations |
(4)
|
(4)
|
(14)
|
(11)
|
(1)
|
(2)
|
(1)
|
(1)
|
(10)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
3
|
5
|
8
|
6
|
5
|
7
|
11
|
4
|
3
|
1
|
(0)
|
|
| Income to Minority Interest |
1
|
1
|
1
|
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
|
|
| Net Income (Common) |
(3)
N/A
|
(3)
+10%
|
(13)
-356%
|
(11)
+15%
|
(1)
+87%
|
(2)
-22%
|
(1)
+33%
|
(1)
+45%
|
(10)
-1 369%
|
(9)
+8%
|
0
N/A
|
0
-38%
|
0
+74%
|
0
+13%
|
0
-10%
|
1
+59%
|
0
-30%
|
1
+28%
|
1
+4%
|
2
+222%
|
1
-29%
|
2
+12%
|
2
+9%
|
2
+26%
|
2
-11%
|
3
+51%
|
5
+71%
|
8
+62%
|
6
-20%
|
5
-21%
|
7
+36%
|
11
+58%
|
4
-63%
|
3
-30%
|
1
-50%
|
(0)
N/A
|
|
| EPS (Diluted) |
-1.28
N/A
|
-1.15
+10%
|
-4.09
-256%
|
-2.86
+30%
|
-0.43
+85%
|
-0.52
-21%
|
-0.35
+33%
|
-0.15
+57%
|
-2.29
-1 427%
|
-2.12
+7%
|
0.09
N/A
|
0.05
-44%
|
0.09
+80%
|
0.1
+11%
|
0.09
-10%
|
0.15
+67%
|
0.1
-33%
|
0.14
+40%
|
0.14
N/A
|
0.44
+214%
|
0.31
-30%
|
0.35
+13%
|
0.32
-9%
|
0.4
+25%
|
0.36
-10%
|
0.54
+50%
|
0.93
+72%
|
1.5
+61%
|
1.2
-20%
|
0.95
-21%
|
1.29
+36%
|
2.04
+58%
|
0.77
-62%
|
0.54
-30%
|
0.27
-50%
|
-0.04
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
