Advertisement
U.S. Markets close in 6 hrs 25 mins

MultiChoice Group Limited (MCOIF)

OTC Markets OTCPK - OTC Markets OTCPK Delayed Price. Currency in USD
6.00+6.00 (0.00%)
As of 03:00PM EST. Market open.
Advertisement
Show:
Balance Sheet
Cash Flow
Annual

Income Statement

Currency in ZAR. All numbers in thousands
Breakdown
ttm
3/31/2024
3/31/2023
3/31/2022
3/31/2021
Total Revenue
55,968,000
55,968,000
59,141,000
55,240,000
53,338,000
Cost of Revenue
29,631,000
29,631,000
32,437,000
29,769,000
27,812,000
Gross Profit
26,337,000
26,337,000
26,704,000
25,471,000
25,526,000
Operating Expense
18,571,000
18,571,000
16,639,000
14,910,000
15,185,000
Operating Income
7,766,000
7,766,000
10,065,000
10,561,000
10,341,000
Net Non Operating Interest Income Expense
-1,359,000
-1,359,000
-1,009,000
-950,000
-714,000
Pretax Income
-706,000
-706,000
921,000
7,094,000
8,904,000
Tax Provision
3,442,000
3,442,000
3,841,000
4,210,000
4,827,000
Net Income Common Stockholders
-3,974,000
-3,974,000
-3,478,000
1,358,000
2,161,000
Diluted NI Available to Com Stockholders
-3,974,000
-3,974,000
-3,478,000
1,358,000
2,161,000
Basic EPS
-10.65
-9.35
-8.15
3.18
5.06
Diluted EPS
-10.65
-9.35
-8.15
3.09
4.97
Basic Average Shares
426,500
425,000
427,000
427,000
427,000
Diluted Average Shares
426,500
425,000
427,000
439,000
435,000
Total Operating Income as Reported
7,080,000
7,080,000
10,157,000
10,296,000
10,458,000
Rent Expense Supplemental
38,000
39,000
38,000
19,000
37,000
Total Expenses
48,202,000
48,202,000
49,076,000
44,679,000
42,997,000
Net Income from Continuing & Discontinued Operation
-3,974,000
-3,974,000
-3,478,000
1,358,000
2,161,000
Normalized Income
-3,292,910
-3,292,910
-1,961,060
1,548,800
2,094,760
Interest Income
640,000
640,000
449,000
260,000
366,000
Interest Expense
1,999,000
1,999,000
1,458,000
1,210,000
1,080,000
Net Interest Income
-1,359,000
-1,359,000
-1,009,000
-950,000
-714,000
EBIT
1,293,000
1,293,000
2,379,000
8,304,000
9,984,000
EBITDA
19,031,000
19,031,000
20,106,000
25,163,000
24,442,000
Reconciled Cost of Revenue
29,631,000
29,631,000
32,437,000
29,769,000
27,812,000
Reconciled Depreciation
15,664,000
17,738,000
17,727,000
16,859,000
14,458,000
Net Income from Continuing Operation Net Minority Interest
-3,974,000
-3,974,000
-3,478,000
1,358,000
2,161,000
Total Unusual Items Excluding Goodwill
-933,000
-933,000
-2,078,000
-265,000
92,000
Total Unusual Items
-933,000
-933,000
-2,078,000
-265,000
92,000
Normalized EBITDA
19,964,000
19,964,000
22,184,000
25,428,000
24,350,000
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-251,910
-251,910
-561,060
-74,200
25,760