Dashboard Tools Market News Investing Ideas Pricing
Search 100,000+ stocks...
Sign Up
Log in
M

MLP Group SA
WSE:MLG

Watchlist Manager
MLP Group SA
WSE:MLG
Watchlist
Price: 95 PLN 0.21% Market Closed
Market Cap: zł2.3B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+60%
5Y
+130%
10Y
+271%
Operating Income
+
3Y
+61%
5Y
+140%
10Y
+191%
Net Income
+
3Y
-76%
5Y
+9%
10Y
+155%

Earnings Waterfall
MLP Group SA

Income Statement
MLP Group SA

Rotate your device to view
Income Statement
Currency: PLN
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
0
6
11
4
7
9
12
12
12
12
11
10
9
7
6
7
7
8
9
10
11
12
13
14
15
15
16
17
18
20
21
21
19
17
23
25
27
30
38
45
47
56
50
62
93
108
140
0
0
0
Revenue
90
N/A
92
+2%
92
+0%
93
+1%
95
+2%
98
+4%
103
+4%
107
+4%
109
+2%
108
0%
102
-6%
97
-5%
91
-6%
88
-3%
101
+14%
101
+0%
105
+4%
106
+1%
104
-2%
108
+4%
119
+10%
135
+14%
142
+5%
149
+5%
181
+22%
175
-3%
140
-20%
183
+31%
157
-14%
174
+11%
191
+9%
198
+4%
204
+3%
200
-2%
201
+0%
213
+6%
226
+6%
252
+11%
279
+11%
311
+12%
342
+10%
351
+3%
361
+3%
362
+0%
363
+0%
371
+2%
372
+0%
385
+3%
392
+2%
401
+2%
Gross Profit
Cost of Revenue
(11)
(12)
(10)
(10)
(10)
(10)
(11)
(12)
(12)
(13)
(13)
(13)
(14)
(14)
0
(11)
(11)
(12)
0
(19)
(21)
(21)
0
(26)
(36)
(38)
0
(37)
(29)
(30)
0
(33)
0
0
0
0
0
0
0
0
0
0
(136)
(38)
(70)
(105)
(144)
(148)
(151)
(152)
Gross Profit
78
N/A
80
+2%
82
+2%
83
+2%
85
+2%
88
+4%
92
+4%
95
+4%
96
+2%
96
-1%
89
-7%
84
-6%
78
-7%
74
-5%
0
N/A
90
N/A
94
+4%
94
+0%
0
N/A
89
N/A
98
+10%
114
+16%
0
N/A
123
N/A
146
+19%
138
-5%
0
N/A
146
N/A
128
-12%
144
+13%
0
N/A
165
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
225
N/A
58
-74%
117
+103%
174
+48%
229
+32%
237
+4%
241
+2%
250
+4%
Operating Income
Operating Expenses
26
26
20
18
(33)
(33)
(33)
(31)
(30)
(27)
(27)
(28)
(29)
(33)
(57)
(48)
(51)
(51)
(57)
(41)
(43)
(51)
(79)
(59)
(71)
(66)
(80)
(65)
(53)
(61)
(107)
(79)
(119)
(115)
(109)
(115)
(121)
(128)
(146)
(160)
(174)
(186)
(47)
(151)
(117)
(86)
(49)
(51)
(51)
(51)
Selling, General & Administrative
(2)
(2)
(2)
(2)
(7)
(10)
(2)
(11)
(12)
(12)
(16)
(16)
(15)
(15)
(25)
(13)
(13)
(13)
(34)
(18)
(18)
(20)
(42)
(20)
(27)
(28)
(51)
(30)
(25)
(25)
(58)
(27)
(37)
(47)
(75)
(81)
(85)
(92)
(92)
(105)
(117)
(126)
(35)
(103)
(83)
(63)
(45)
(47)
(46)
(48)
Depreciation & Amortization
(1)
(1)
(1)
(1)
(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)
(1)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
0
(1)
(1)
(1)
(2)
(2)
(2)
(2)
Other Operating Expenses
29
28
22
21
(25)
(23)
(30)
(19)
(19)
(15)
(11)
(12)
(14)
(18)
(32)
(35)
(38)
(38)
(23)
(23)
(24)
(32)
(37)
(38)
(43)
(37)
(28)
(35)
(27)
(35)
(49)
(52)
(82)
(67)
(34)
(34)
(36)
(36)
(54)
(54)
(56)
(60)
(12)
(48)
(34)
(22)
(2)
(1)
(3)
(1)
Operating Income
104
N/A
106
+1%
102
-4%
102
0%
52
-49%
54
+5%
59
+8%
64
+9%
66
+3%
68
+3%
62
-9%
55
-10%
49
-12%
41
-15%
44
+7%
43
-3%
43
+2%
43
0%
47
+8%
48
+3%
55
+15%
63
+14%
62
-1%
64
+3%
75
+17%
71
-5%
60
-16%
80
+35%
75
-7%
83
+11%
83
+1%
86
+3%
85
-1%
85
0%
92
+8%
99
+7%
106
+7%
123
+17%
133
+8%
151
+13%
167
+11%
165
-2%
177
+8%
172
-3%
176
+2%
180
+2%
180
+0%
186
+4%
190
+2%
199
+5%
Pre-Tax Income
Interest Income Expense
31
41
(7)
(6)
(1)
14
16
(1)
(4)
(10)
7
31
41
23
42
17
19
56
11
36
25
(6)
62
71
99
154
103
220
161
140
126
9
185
200
520
522
832
883
400
370
(276)
(248)
(215)
(213)
219
51
253
177
21
56
Non-Reccuring Items
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
(1)
(1)
(1)
(2)
1
2
2
3
0
0
0
1
1
1
5
5
1
8
4
3
4
0
(0)
1
Total Other Income
(49)
(47)
(37)
(47)
(8)
(10)
0
1
1
(0)
(19)
(23)
(34)
(23)
1
(2)
10
(1)
(1)
(1)
(3)
(2)
(3)
(4)
(5)
(5)
1
2
4
4
(1)
(3)
(7)
(9)
(12)
(5)
(4)
(5)
(6)
(5)
(8)
(12)
(24)
(32)
(17)
(4)
18
19
14
4
Pre-Tax Income
86
N/A
99
+16%
58
-41%
48
-17%
43
-10%
58
+36%
76
+29%
65
-14%
62
-4%
58
-7%
50
-14%
64
+28%
55
-14%
41
-26%
87
+112%
58
-34%
73
+27%
98
+34%
56
-43%
83
+47%
77
-7%
55
-29%
122
+123%
132
+8%
169
+29%
220
+30%
163
-26%
301
+84%
239
-21%
223
-6%
210
-6%
94
-55%
264
+181%
279
+6%
599
+115%
615
+3%
934
+52%
1 002
+7%
529
-47%
518
-2%
(112)
N/A
(91)
+19%
(61)
+33%
(64)
-5%
381
N/A
230
-40%
455
+98%
383
-16%
224
-41%
260
+16%
Net Income
Tax Provision
(10)
(13)
(1)
(3)
(14)
(15)
(21)
(11)
(8)
19
25
14
16
(8)
(21)
(11)
(13)
(18)
(9)
(15)
(18)
(15)
(29)
(30)
(38)
(46)
(34)
(59)
(45)
(42)
(40)
(20)
(48)
(56)
(119)
(121)
(186)
(197)
(107)
(99)
18
13
9
2
(69)
(43)
(82)
(69)
(54)
(64)
Income from Continuing Operations
76
86
57
45
29
43
55
54
54
77
75
78
71
33
66
47
60
80
47
67
59
40
92
101
131
174
129
242
193
181
170
74
216
223
480
494
748
804
422
419
(94)
(77)
(52)
(62)
312
187
372
313
170
197
Net Income (Common)
76
N/A
86
+14%
57
-34%
45
-21%
29
-35%
43
+47%
55
+27%
54
-1%
54
+1%
77
+42%
75
-3%
78
+5%
71
-9%
33
-53%
66
+100%
47
-30%
60
+29%
80
+33%
47
-41%
67
+43%
59
-13%
40
-33%
92
+133%
101
+9%
131
+29%
174
+33%
129
-26%
242
+87%
193
-20%
181
-6%
170
-6%
74
-57%
216
+192%
223
+3%
480
+115%
494
+3%
748
+51%
804
+8%
422
-47%
419
-1%
(94)
N/A
(77)
+18%
(52)
+33%
(62)
-19%
312
N/A
187
-40%
372
+99%
313
-16%
170
-46%
197
+16%
EPS (Diluted)
4.96
N/A
5.71
+15%
3.63
-36%
2.48
-32%
1.63
-34%
2.38
+46%
3.02
+27%
2.99
-1%
3.01
+1%
4.28
+42%
4.12
-4%
4.34
+5%
3.88
-11%
1.83
-53%
3.67
+101%
2.57
-30%
3.32
+29%
4.43
+33%
2.61
-41%
3.72
+43%
3.25
-13%
2.19
-33%
5.1
+133%
5.58
+9%
7.22
+29%
9.6
+33%
7.14
-26%
13.36
+87%
10.68
-20%
10
-6%
8.64
-14%
3.74
-57%
10.66
+185%
10.44
-2%
23.23
+123%
23.11
-1%
34.99
+51%
37.63
+8%
19.69
-48%
17.45
-11%
-3.92
N/A
-3.22
+18%
-2.17
+33%
-2.58
-19%
13.02
N/A
7.78
-40%
15.51
+99%
13.06
-16%
7.07
-46%
8.21
+16%

See Also

Summary
MLG intrinsic value, competitors valuation, and company profile.
DCF Valuation
MLG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MLG stock valuation using valuation multiples.
Wall Street Estimates
MLG 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
MLG 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
Follow us
Join more than 328,400+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.

AI Assistant
Get AI-powered insights for any company or topic.
Open AI Assistant
Other Tools
Stock Screener
Discover stocks
Stock Comparison
Smarter decisions through side-by-side analysis
Intrinsic Value Calculator
Discover the true worth of your stocks
DCF Value Calculator
Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett