Mister Spex SE
XMUN:MRX
Mister Spex SE
XMUN:MRX
Price:
1.25
EUR
0.81%
Market Cap:
€165.8m
Income Statement
Earnings Waterfall
Mister Spex SE
Mister Spex SE
Income Statement
Mister Spex SE
Mister Spex SE
Currency: EUR
| 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 |
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
|
| Revenue |
194
N/A
|
197
+1%
|
202
+3%
|
211
+4%
|
210
0%
|
213
+1%
|
219
+3%
|
220
+1%
|
224
+1%
|
225
+0%
|
225
+0%
|
223
-1%
|
217
-3%
|
210
-3%
|
196
-7%
|
185
-5%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(92)
|
(94)
|
(97)
|
(102)
|
(101)
|
(101)
|
(103)
|
(105)
|
(106)
|
(107)
|
(108)
|
(106)
|
(106)
|
(101)
|
(92)
|
(85)
|
|
| Gross Profit |
102
N/A
|
103
+1%
|
105
+2%
|
109
+4%
|
109
-1%
|
112
+3%
|
116
+3%
|
115
-1%
|
118
+3%
|
117
-1%
|
117
0%
|
117
+0%
|
111
-5%
|
109
-2%
|
104
-5%
|
101
-3%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(125)
|
(131)
|
(130)
|
(136)
|
(151)
|
(153)
|
(158)
|
(159)
|
(166)
|
(167)
|
(166)
|
(172)
|
(196)
|
(191)
|
(183)
|
(172)
|
|
| Selling, General & Administrative |
(113)
|
(53)
|
(51)
|
(55)
|
(122)
|
(59)
|
(61)
|
(62)
|
(124)
|
(62)
|
(62)
|
(62)
|
(137)
|
(62)
|
(60)
|
(57)
|
|
| Depreciation & Amortization |
(15)
|
(16)
|
(17)
|
(19)
|
(30)
|
(32)
|
(35)
|
(36)
|
(43)
|
(44)
|
(42)
|
(44)
|
(60)
|
(59)
|
(57)
|
(54)
|
|
| Other Operating Expenses |
2
|
(62)
|
(62)
|
(63)
|
1
|
(62)
|
(62)
|
(60)
|
2
|
(61)
|
(62)
|
(65)
|
1
|
(70)
|
(66)
|
(61)
|
|
| Operating Income |
(24)
N/A
|
(28)
-21%
|
(26)
+9%
|
(27)
-4%
|
(42)
-58%
|
(40)
+4%
|
(42)
-5%
|
(44)
-3%
|
(48)
-10%
|
(49)
-3%
|
(49)
+1%
|
(55)
-12%
|
(85)
-55%
|
(82)
+3%
|
(79)
+4%
|
(71)
+10%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(28)
N/A
|
(33)
-15%
|
(30)
+10%
|
(31)
-4%
|
(45)
-45%
|
(43)
+5%
|
(43)
-2%
|
(43)
+0%
|
(48)
-12%
|
(50)
-3%
|
(49)
+2%
|
(55)
-13%
|
(86)
-55%
|
(83)
+3%
|
(81)
+3%
|
(71)
+12%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
|
| Income from Continuing Operations |
(32)
|
(36)
|
(31)
|
(32)
|
(45)
|
(43)
|
(44)
|
(44)
|
(48)
|
(49)
|
(49)
|
(55)
|
(85)
|
(82)
|
(79)
|
(69)
|
|
| Net Income (Common) |
(32)
N/A
|
(36)
-15%
|
(31)
+13%
|
(32)
-2%
|
(45)
-41%
|
(43)
+5%
|
(44)
-2%
|
(44)
0%
|
(48)
-10%
|
(49)
-3%
|
(49)
+2%
|
(55)
-14%
|
(85)
-54%
|
(82)
+3%
|
(79)
+3%
|
(69)
+13%
|
|
| EPS (Diluted) |
-0.91
N/A
|
-1.04
-14%
|
-0.9
+13%
|
-0.91
-1%
|
-1.33
-46%
|
-1.26
+5%
|
-1.3
-3%
|
-1.4
-8%
|
-1.45
-4%
|
-1.49
-3%
|
-1.41
+5%
|
-1.69
-20%
|
-2.56
-51%
|
-2.52
+2%
|
-2.46
+2%
|
-2.09
+15%
|
|
Switch to:
Switch to:
See Also
Discover More
