Advertisement
U.S. Markets closed

MS Industrie AG (MSAG.DE)

XETRA - XETRA Delayed Price. Currency in EUR
1.3300+0.0100 (+0.76%)
At close: 05:36PM CET
Advertisement
Show:
Balance Sheet
Cash Flow
Annual

Income Statement

All numbers in thousands
Breakdown
ttm
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
227,840
246,702
206,157
164,666
164,037
Cost of Revenue
123,947
136,459
114,908
86,686
85,645
Gross Profit
103,893
110,243
91,249
77,980
78,392
Operating Expense
101,970
103,655
91,871
84,607
90,532
Operating Income
1,923
6,588
-622
-6,627
-12,140
Net Non Operating Interest Income Expense
-4,022
-3,327
-2,059
-2,116
-1,484
Pretax Income
723
6,235
980
-6,290
-10,543
Tax Provision
-967
1,787
-198
-2,295
-3,047
Net Income Common Stockholders
1,690
4,448
1,178
-3,995
-7,467
Diluted NI Available to Com Stockholders
1,690
4,448
1,178
-3,995
-7,467
Basic EPS
0.10
0.15
0.04
-0.13
-0.25
Diluted EPS
0.10
0.15
0.04
-0.13
-0.25
Basic Average Shares
29,948
29,964
29,935
29,891
29,847
Diluted Average Shares
29,948
29,964
29,935
29,891
29,847
Total Operating Income as Reported
-
9,361
2,726
-4,431
-9,179
Rent Expense Supplemental
816
932
835
850
1,017
Total Expenses
225,917
240,114
206,779
171,293
176,177
Net Income from Continuing & Discontinued Operation
1,690
4,448
1,178
-3,995
-7,467
Normalized Income
1,208
4,095
838.85
-3,528
-7,612
Interest Income
1,151
929
921
794
1,062
Interest Expense
2,645
4,256
2,980
2,910
2,546
Net Interest Income
-4,022
-3,327
-2,059
-2,116
-1,484
EBIT
5,863
10,491
3,960
-3,380
-7,997
EBITDA
18,716
22,882
16,313
9,465
5,345
Reconciled Cost of Revenue
123,947
136,459
114,908
86,686
85,645
Reconciled Depreciation
11,285
12,391
12,353
12,845
13,342
Net Income from Continuing Operation Net Minority Interest
1,690
4,448
1,178
-3,995
-7,467
Total Unusual Items Excluding Goodwill
21,161
495
399
-736
204
Total Unusual Items
21,161
495
399
-736
204
Normalized EBITDA
18,149
22,387
15,914
10,201
5,141
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
85.05
142.065
59.85
-268.64
58.956