M
Merlin Group SA
WSE:MRG
Merlin Group SA
WSE:MRG
Price:
0.17
PLN
-13.49%
Market Closed
Market Cap:
zł69.9m
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
|
M
|
Merlin Group SA
WSE:MRG
|
PL |
Income Statement
Earnings Waterfall
Merlin Group SA
Merlin Group SA
Income Statement
Merlin Group SA
Merlin Group SA
Currency: PLN
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
4
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
18
N/A
|
26
+45%
|
34
+31%
|
43
+27%
|
39
-9%
|
42
+8%
|
44
+4%
|
45
+3%
|
63
+41%
|
71
+13%
|
73
+2%
|
79
+8%
|
65
-17%
|
55
-15%
|
54
-3%
|
44
-18%
|
34
-24%
|
30
-10%
|
23
-24%
|
24
+3%
|
9
-61%
|
13
+45%
|
12
-11%
|
5
-60%
|
|
| Gross Profit | |||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(22)
|
(33)
|
(43)
|
(53)
|
(46)
|
(48)
|
(50)
|
(53)
|
(71)
|
(79)
|
(80)
|
(85)
|
(72)
|
(62)
|
(59)
|
(48)
|
(37)
|
(33)
|
(26)
|
(27)
|
(11)
|
(16)
|
(14)
|
(8)
|
|
| Gross Profit |
(0)
N/A
|
(0)
+7%
|
(0)
N/A
|
(0)
-17%
|
(4)
-6 266%
|
(7)
-53%
|
(9)
-34%
|
(10)
-8%
|
(7)
+34%
|
(6)
+7%
|
(6)
-2%
|
(8)
-30%
|
(8)
+3%
|
(8)
-1%
|
(7)
+14%
|
(7)
+5%
|
(6)
+1%
|
(6)
+4%
|
(5)
+12%
|
(4)
+29%
|
(3)
+20%
|
(3)
+19%
|
(2)
+3%
|
(3)
-24%
|
(2)
+41%
|
(2)
-37%
|
(2)
+36%
|
(3)
-74%
|
|
| Operating Income | |||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(5)
|
(6)
|
(7)
|
(8)
|
(1)
|
(2)
|
(3)
|
(3)
|
(12)
|
(14)
|
(15)
|
(14)
|
(9)
|
(8)
|
(7)
|
(7)
|
(4)
|
(4)
|
(2)
|
(1)
|
(0)
|
0
|
(1)
|
1
|
|
| Selling, General & Administrative |
0
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(3)
|
(2)
|
(1)
|
|
| Depreciation & Amortization |
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
3
|
3
|
3
|
3
|
(1)
|
(7)
|
(7)
|
(8)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
0
|
2
|
4
|
2
|
4
|
2
|
1
|
|
| Operating Income |
(0)
N/A
|
(0)
-4%
|
(0)
-10%
|
(0)
N/A
|
(10)
-8 559%
|
(13)
-34%
|
(16)
-26%
|
(18)
-11%
|
(7)
+60%
|
(8)
-9%
|
(9)
-11%
|
(11)
-27%
|
(19)
-74%
|
(22)
-15%
|
(22)
+2%
|
(21)
+5%
|
(16)
+25%
|
(14)
+8%
|
(12)
+15%
|
(11)
+12%
|
(7)
+35%
|
(6)
+12%
|
(4)
+33%
|
(4)
+15%
|
(2)
+37%
|
(2)
+7%
|
(2)
-14%
|
(2)
+11%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(17)
|
(17)
|
(16)
|
(16)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(2)
|
(2)
|
(1)
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
+2%
|
(0)
N/A
|
(0)
-9%
|
(10)
-7 932%
|
(13)
-34%
|
(16)
-26%
|
(20)
-22%
|
(10)
+49%
|
(11)
-10%
|
(13)
-16%
|
(14)
-11%
|
(25)
-72%
|
(26)
-5%
|
(26)
0%
|
(38)
-44%
|
(33)
+13%
|
(32)
+3%
|
(30)
+7%
|
(15)
+49%
|
(11)
+26%
|
(9)
+15%
|
(7)
+29%
|
(7)
+1%
|
(4)
+44%
|
(5)
-24%
|
(4)
+6%
|
(3)
+31%
|
|
| Net Income | |||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
(10)
|
(13)
|
(16)
|
(20)
|
(10)
|
(11)
|
(13)
|
(14)
|
(29)
|
(30)
|
(30)
|
(42)
|
(33)
|
(32)
|
(30)
|
(15)
|
(11)
|
(9)
|
(7)
|
(7)
|
(4)
|
(5)
|
(4)
|
(3)
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
-1%
|
(0)
N/A
|
(0)
-3%
|
(10)
-2 654%
|
(13)
-34%
|
(16)
-26%
|
(20)
-22%
|
(10)
+49%
|
(11)
-10%
|
(13)
-17%
|
(14)
-11%
|
(29)
-98%
|
(30)
-5%
|
(30)
-1%
|
(42)
-38%
|
(33)
+20%
|
(32)
+3%
|
(30)
+8%
|
(15)
+49%
|
(11)
+26%
|
(9)
+17%
|
(7)
+30%
|
(7)
+0%
|
(4)
+44%
|
(5)
-24%
|
(4)
+6%
|
(3)
+31%
|
|
| EPS (Diluted) |
-0.15
N/A
|
-0.15
N/A
|
-0.15
N/A
|
-0.16
-7%
|
-4.19
-2 519%
|
-0.25
+94%
|
-0.31
-24%
|
-0.36
-16%
|
-0.11
+69%
|
-0.12
-9%
|
-0.14
-17%
|
-0.17
-21%
|
-0.26
-53%
|
-0.17
+35%
|
-0.17
N/A
|
-0.23
-35%
|
-0.19
+17%
|
-0.18
+5%
|
-0.17
+6%
|
-0.09
+47%
|
-0.03
+67%
|
-0.04
-33%
|
-0.02
+50%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
