Meyer Burger Technology AG
SIX:MBTN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
Meyer Burger Technology AG
SIX:MBTN
|
CH |
|
S
|
Semk Holdings International Ltd
HKEX:2250
|
HK |
|
NSC Groupe SA
PAR:ALNSC
|
FR |
|
American Express Co
NYSE:AXP
|
US |
|
H
|
Hunan Aihua Group Co Ltd
SSE:603989
|
CN |
|
Wantedly Inc
TSE:3991
|
JP |
|
Ashmore Group PLC
LSE:ASHM
|
UK |
|
Y
|
Yonyou Auto Information Technology Shanghai Co Ltd
SSE:688479
|
CN |
|
A
|
Afrimat Ltd
JSE:AFT
|
ZA |
|
A
|
ASX Ltd
OTC:ASXFY
|
AU |
|
Vishay Intertechnology Inc
NYSE:VSH
|
US |
|
Thinker Agricultural Machinery Co Ltd
SSE:603789
|
CN |
|
C
|
Cavatina Holding SA
WSE:CAV
|
PL |
|
Ten Pao Group Holdings Ltd
HKEX:1979
|
HK |
|
F
|
Forbidden Spirits Distilling Corp
XTSX:VDKA
|
CA |
|
G
|
Grown Rogue International Inc
CNSX:GRIN
|
CA |
|
E
|
E-Data Teknoloji Pazarlama AS
IST:EDATA.E
|
TR |
|
Z
|
Zhejiang Xinzhonggang Thermal Power Co Ltd
SSE:605162
|
CN |
|
Ulusoy Un Sanayi ve Ticaret AS
IST:ULUUN.E
|
TR |
|
N
|
Northgold AB
STO:NG
|
SE |
|
Fenix Outdoor International AG
STO:FOI B
|
CH |
|
V
|
Viva China Holdings Ltd
HKEX:8032
|
HK |
|
Cemas Dokum Sanayi AS
IST:CEMAS.E
|
TR |
|
B
|
Bestec Power Electronics Co Ltd
TWSE:3308
|
TW |
Income Statement
Earnings Waterfall
Meyer Burger Technology AG
Income Statement
Meyer Burger Technology AG
| Dec-2006 | Jun-2007 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
4
|
0
|
4
|
0
|
5
|
0
|
9
|
0
|
10
|
12
|
14
|
14
|
15
|
16
|
11
|
0
|
4
|
0
|
3
|
0
|
2
|
0
|
6
|
0
|
12
|
0
|
25
|
0
|
|
| Revenue |
83
N/A
|
113
+36%
|
212
+87%
|
347
+64%
|
463
+33%
|
477
+3%
|
438
-8%
|
584
+33%
|
850
+45%
|
1 067
+26%
|
1 335
+25%
|
1 063
-20%
|
645
-39%
|
428
-34%
|
203
-53%
|
241
+19%
|
316
+31%
|
311
-1%
|
324
+4%
|
417
+29%
|
453
+9%
|
448
-1%
|
473
+6%
|
493
+4%
|
407
-17%
|
297
-27%
|
262
-12%
|
190
-27%
|
90
-53%
|
57
-37%
|
40
-30%
|
79
+97%
|
147
+87%
|
187
+27%
|
135
-28%
|
87
-36%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(67)
|
(92)
|
(163)
|
(265)
|
(340)
|
(357)
|
(335)
|
(424)
|
(575)
|
(670)
|
(922)
|
(828)
|
(595)
|
(463)
|
(277)
|
(309)
|
(372)
|
(348)
|
(331)
|
(379)
|
(401)
|
(394)
|
(405)
|
(404)
|
(348)
|
(288)
|
(277)
|
(226)
|
(122)
|
(86)
|
(74)
|
(106)
|
(150)
|
(196)
|
(241)
|
(264)
|
|
| Gross Profit |
16
N/A
|
21
+26%
|
49
+138%
|
82
+68%
|
123
+49%
|
120
-3%
|
103
-14%
|
161
+56%
|
275
+71%
|
396
+44%
|
413
+4%
|
220
-47%
|
50
-77%
|
(35)
N/A
|
(74)
-111%
|
(68)
+9%
|
(56)
+17%
|
(37)
+34%
|
(7)
+81%
|
38
N/A
|
52
+37%
|
53
+2%
|
68
+28%
|
89
+31%
|
59
-34%
|
9
-85%
|
(15)
N/A
|
(35)
-131%
|
(32)
+10%
|
(29)
+9%
|
(34)
-18%
|
(27)
+19%
|
(3)
+89%
|
(9)
-184%
|
(106)
-1 132%
|
(177)
-68%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(8)
|
(14)
|
(24)
|
(42)
|
(64)
|
(66)
|
(62)
|
(98)
|
(147)
|
(178)
|
(296)
|
(291)
|
(184)
|
(142)
|
(125)
|
(121)
|
(108)
|
(105)
|
(121)
|
(119)
|
(95)
|
(86)
|
(73)
|
(86)
|
(59)
|
(19)
|
(45)
|
(20)
|
(35)
|
(44)
|
(46)
|
(55)
|
(50)
|
(67)
|
(85)
|
(338)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(95)
|
0
|
(61)
|
0
|
(22)
|
0
|
(20)
|
0
|
(17)
|
0
|
(19)
|
0
|
(17)
|
0
|
(17)
|
0
|
(14)
|
0
|
(12)
|
0
|
(14)
|
0
|
(12)
|
0
|
(21)
|
0
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
0
|
(17)
|
0
|
(9)
|
0
|
(9)
|
0
|
(8)
|
0
|
(8)
|
0
|
(8)
|
0
|
(9)
|
0
|
(5)
|
0
|
(5)
|
0
|
(4)
|
0
|
(4)
|
0
|
(5)
|
0
|
|
| Depreciation & Amortization |
(1)
|
(2)
|
(3)
|
(12)
|
(26)
|
(23)
|
(22)
|
(41)
|
(60)
|
(59)
|
(162)
|
(184)
|
(94)
|
(80)
|
(80)
|
(76)
|
(66)
|
(69)
|
(73)
|
(64)
|
(51)
|
(44)
|
(31)
|
(30)
|
(23)
|
(18)
|
(14)
|
(14)
|
(11)
|
(12)
|
(8)
|
(18)
|
(19)
|
(24)
|
(29)
|
(272)
|
|
| Other Operating Expenses |
(7)
|
(12)
|
(21)
|
(30)
|
(39)
|
(43)
|
(40)
|
(57)
|
(87)
|
(119)
|
(19)
|
(107)
|
(13)
|
(62)
|
(15)
|
(45)
|
(14)
|
(36)
|
(23)
|
(55)
|
(17)
|
(42)
|
(17)
|
(56)
|
(10)
|
(0)
|
(12)
|
(6)
|
(7)
|
(32)
|
(20)
|
(35)
|
(15)
|
(44)
|
(30)
|
(66)
|
|
| Operating Income |
8
N/A
|
7
-19%
|
25
+285%
|
40
+61%
|
59
+47%
|
54
-9%
|
42
-22%
|
63
+50%
|
128
+105%
|
219
+71%
|
118
-46%
|
(56)
N/A
|
(133)
-139%
|
(177)
-33%
|
(199)
-12%
|
(188)
+5%
|
(164)
+13%
|
(142)
+13%
|
(127)
+10%
|
(81)
+36%
|
(42)
+48%
|
(32)
+23%
|
(4)
+86%
|
3
N/A
|
(0)
N/A
|
(10)
-3 273%
|
(61)
-517%
|
(56)
+8%
|
(67)
-20%
|
(73)
-9%
|
(80)
-10%
|
(82)
-4%
|
(53)
+36%
|
(76)
-45%
|
(191)
-151%
|
(515)
-170%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
1
|
(4)
|
0
|
(3)
|
(3)
|
(22)
|
(1)
|
(51)
|
(42)
|
(15)
|
(2)
|
(8)
|
(8)
|
(3)
|
7
|
16
|
(27)
|
(26)
|
(14)
|
(14)
|
(18)
|
(1)
|
(4)
|
(7)
|
(7)
|
(11)
|
(6)
|
(1)
|
(13)
|
(23)
|
(14)
|
(17)
|
(41)
|
(33)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(9)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(12)
|
(49)
|
(47)
|
(1)
|
0
|
43
|
0
|
9
|
14
|
(5)
|
0
|
0
|
0
|
(57)
|
0
|
|
| Total Other Income |
(0)
|
(1)
|
(1)
|
0
|
(6)
|
0
|
1
|
0
|
(34)
|
0
|
(5)
|
0
|
(1)
|
(1)
|
(6)
|
(17)
|
(2)
|
(32)
|
(3)
|
16
|
(5)
|
(6)
|
(6)
|
(4)
|
(1)
|
0
|
2
|
4
|
(1)
|
0
|
(1)
|
(0)
|
(3)
|
(0)
|
(3)
|
0
|
|
| Pre-Tax Income |
8
N/A
|
6
-27%
|
25
+322%
|
36
+46%
|
52
+44%
|
51
-1%
|
39
-23%
|
41
+3%
|
93
+131%
|
167
+79%
|
70
-58%
|
(70)
N/A
|
(145)
-106%
|
(186)
-29%
|
(211)
-14%
|
(209)
+1%
|
(159)
+24%
|
(158)
+1%
|
(157)
+1%
|
(92)
+42%
|
(77)
+17%
|
(65)
+16%
|
(78)
-21%
|
(50)
+36%
|
(7)
+85%
|
(17)
-131%
|
(22)
-31%
|
(62)
-178%
|
(64)
-3%
|
(60)
+6%
|
(99)
-65%
|
(105)
-6%
|
(70)
+34%
|
(93)
-33%
|
(293)
-214%
|
(549)
-87%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(5)
|
(8)
|
(15)
|
(16)
|
(10)
|
0
|
5
|
(16)
|
(34)
|
(5)
|
29
|
29
|
49
|
38
|
24
|
18
|
(12)
|
(10)
|
(21)
|
(24)
|
(1)
|
(4)
|
(52)
|
(49)
|
(1)
|
0
|
(0)
|
(3)
|
(1)
|
1
|
0
|
(0)
|
1
|
4
|
|
| Income from Continuing Operations |
6
|
4
|
19
|
28
|
37
|
36
|
29
|
41
|
98
|
151
|
36
|
(75)
|
(116)
|
(157)
|
(163)
|
(170)
|
(135)
|
(140)
|
(169)
|
(102)
|
(97)
|
(89)
|
(79)
|
(54)
|
(59)
|
(66)
|
(23)
|
(62)
|
(64)
|
(63)
|
(100)
|
(104)
|
(70)
|
(94)
|
(292)
|
(544)
|
|
| Income to Minority Interest |
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
5
|
0
|
4
|
4
|
2
|
3
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
6
N/A
|
4
-25%
|
19
+357%
|
28
+43%
|
38
+39%
|
36
-7%
|
29
-18%
|
41
+39%
|
98
+141%
|
151
+54%
|
41
-73%
|
(69)
N/A
|
(111)
-61%
|
(153)
-38%
|
(159)
-4%
|
(165)
-4%
|
(133)
+19%
|
(137)
-3%
|
(168)
-23%
|
(101)
+40%
|
(97)
+4%
|
(88)
+9%
|
(79)
+10%
|
(54)
+32%
|
(59)
-10%
|
(66)
-11%
|
(23)
+65%
|
(62)
-171%
|
(64)
-4%
|
(63)
+2%
|
(100)
-59%
|
(104)
-4%
|
(70)
+33%
|
(94)
-34%
|
(292)
-212%
|
(544)
-87%
|
|
| EPS (Diluted) |
0.05
N/A
|
0.04
-20%
|
0.16
+300%
|
0.22
+38%
|
0.3
+36%
|
0.28
-7%
|
0.23
-18%
|
0.22
-4%
|
0.52
+136%
|
0.78
+50%
|
0.21
-73%
|
-0.42
N/A
|
-0.56
-33%
|
-0.74
-32%
|
-0.66
+11%
|
-0.55
+17%
|
-0.43
+22%
|
-0.45
-5%
|
-0.3
+33%
|
-0.32
-7%
|
-0.14
+56%
|
-0.15
-7%
|
-0.07
+53%
|
-0.03
+57%
|
-0.05
-67%
|
-0.05
N/A
|
-0.02
+60%
|
-0.07
-250%
|
-0.04
+43%
|
-0.03
+25%
|
-9.77
-32 467%
|
-0.04
+100%
|
-7.04
-17 500%
|
-8.15
-16%
|
-23.93
-194%
|
-25.73
-8%
|
|