First Time Loading...

Mobotix AG
XETRA:MBQ

Watchlist Manager
Mobotix AG Logo
Mobotix AG
XETRA:MBQ
Watchlist
Price: 1.1 EUR 10%
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

75.3m
-2%
Revenue
Growth Rates:
1 Year
+14%
3 Years
+7%
5 Years
-
7 Years
-
10 Years
-3%
-5.6m
-218%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-
-3.2m
-101%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Mobotix AG

Revenue
75.3m EUR
Cost of Revenue
-34.9m EUR
Gross Profit
40.4m EUR
Operating Expenses
-46m EUR
Operating Income
-5.6m EUR
Other Expenses
2.4m EUR
Net Income
-3.2m EUR

Income Statement
Mobotix AG

Rotate your device to view
Income Statement
Currency: EUR
Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Dec-2021 Mar-2022
Revenue
Revenue
29
N/A
31
+8%
35
+14%
39
+10%
42
+9%
44
+5%
45
+2%
45
+1%
47
+4%
50
+7%
54
+8%
58
+8%
65
+11%
68
+5%
73
+8%
73
+0%
75
+2%
77
+4%
75
-3%
82
+9%
81
-1%
83
+2%
86
+4%
86
+1%
65
-24%
65
0%
66
+1%
70
+6%
70
0%
67
-4%
70
+4%
66
-6%
62
-6%
77
+23%
75
-2%
Gross Profit
Cost of Revenue
(8)
(8)
(9)
(10)
(10)
(11)
(11)
(10)
(11)
(12)
(13)
(15)
(15)
(16)
(17)
(18)
(18)
(19)
(19)
(20)
(19)
(21)
(21)
(45)
(30)
(30)
(30)
(31)
(32)
(29)
(29)
(29)
(28)
(35)
(35)
Gross Profit
21
N/A
23
+8%
26
+14%
28
+8%
32
+11%
33
+4%
34
+4%
35
+3%
36
+2%
38
+6%
40
+7%
44
+8%
49
+13%
52
+6%
56
+8%
56
-1%
56
+1%
58
+4%
56
-4%
62
+10%
62
0%
62
+0%
64
+4%
41
-36%
36
-13%
35
-2%
36
+3%
39
+8%
38
-4%
38
+1%
41
+8%
37
-9%
35
-7%
42
+21%
40
-4%
Operating Income
Operating Expenses
(15)
(17)
(19)
(20)
(22)
(23)
(24)
(25)
(26)
(27)
(28)
(30)
(33)
(34)
(37)
(38)
(38)
(40)
(41)
(42)
(43)
(44)
(45)
(22)
(43)
(41)
(35)
(35)
(36)
(36)
(35)
(33)
(35)
(44)
(46)
Selling, General & Administrative
(8)
(9)
(10)
(11)
(12)
(12)
(12)
(13)
(13)
(14)
(15)
(15)
(17)
(18)
(19)
(20)
(20)
(21)
(21)
(38)
(23)
(24)
(25)
(18)
(25)
(23)
(22)
(23)
(23)
(23)
(23)
(23)
(24)
(30)
(31)
Depreciation & Amortization
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(2)
(2)
(3)
(3)
(3)
(3)
(3)
(4)
(4)
(4)
(3)
(3)
(4)
(2)
(2)
(2)
(2)
(2)
(2)
(3)
(3)
(3)
0
(3)
Other Operating Expenses
(6)
(7)
(8)
(8)
(9)
(9)
(10)
(11)
(11)
(12)
(12)
(12)
(13)
(14)
(15)
(15)
(15)
(16)
(16)
(0)
(17)
(17)
(17)
(1)
(16)
(15)
(11)
(10)
(11)
(11)
(9)
(7)
(8)
(14)
(12)
Operating Income
6
N/A
6
+1%
7
+21%
8
+14%
10
+19%
10
+5%
11
+6%
10
-4%
10
0%
11
+6%
12
+13%
14
+17%
16
+15%
18
+8%
19
+8%
18
-8%
18
+0%
19
+6%
16
-17%
20
+27%
18
-7%
18
-4%
19
+8%
19
+1%
(7)
N/A
(5)
+22%
1
N/A
4
+347%
2
-53%
2
+0%
6
+222%
4
-38%
0
-94%
(2)
N/A
(6)
-218%
Pre-Tax Income
Interest Income Expense
(0)
0
0
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(0)
(0)
(0)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
(0)
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
0
0
0
0
0
0
0
0
0
Total Other Income
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(1)
(1)
(1)
(1)
0
(0)
(1)
(0)
(1)
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
6
N/A
6
+2%
7
+22%
8
+15%
10
+18%
10
+4%
10
+5%
10
-5%
10
-1%
10
+6%
12
+13%
14
+18%
16
+16%
17
+8%
19
+9%
17
-8%
17
+0%
18
+6%
15
-17%
19
+26%
17
-8%
17
-1%
19
+8%
18
-4%
(8)
N/A
(6)
+29%
1
N/A
4
+346%
2
-55%
2
+0%
6
+232%
4
-39%
0
-100%
(2)
N/A
(6)
-199%
Net Income
Tax Provision
(2)
(2)
(2)
(2)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(4)
(5)
(5)
(6)
(5)
(5)
(5)
(4)
(5)
(5)
(5)
(6)
(5)
2
1
(0)
(1)
(1)
(1)
(1)
(0)
(0)
0
1
Income from Continuing Operations
4
4
5
6
7
7
8
7
7
7
8
10
11
12
13
12
12
13
11
14
12
12
13
12
(6)
(5)
0
3
1
1
5
3
(0)
(2)
(5)
Net Income (Common)
4
N/A
4
+4%
5
+29%
6
+16%
7
+20%
7
+6%
8
+4%
7
-5%
7
-3%
7
+5%
8
+15%
10
+18%
11
+15%
12
+7%
13
+8%
12
-9%
12
+1%
13
+6%
11
-17%
14
+26%
12
-9%
12
-2%
13
+8%
12
-5%
(6)
N/A
(5)
+26%
0
N/A
3
+537%
1
-67%
1
-3%
5
+446%
3
-30%
(0)
N/A
(2)
-2 500%
(3)
-101%
EPS (Diluted)
0.29
N/A
0.3
+3%
0.41
+37%
0.43
+5%
0.51
+19%
0.54
+6%
0.57
+6%
0.54
-5%
0.53
-2%
0.55
+4%
0.63
+15%
0.75
+19%
0.86
+15%
0.92
+7%
0.99
+8%
0.9
-9%
0.92
+2%
0.98
+7%
0.82
-16%
1.04
+27%
0.94
-10%
0.92
-2%
0.99
+8%
0.95
-4%
-0.48
N/A
-0.35
+27%
0.03
N/A
0.2
+567%
0.07
-65%
0.07
N/A
0.36
+414%
0.25
-31%
0
N/A
0
N/A
-0.25
N/A

See Also

Summary
MBQ intrinsic value, competitors valuation, and company profile.
DCF Valuation
MBQ stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MBQ stock valuation using valuation multiples.
Wall Street Estimates
MBQ 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
MBQ 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 134,700+ 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.