Cboe UK DKK
A.P. M?ller - M?rsk A/S (MAERBC.XC)
At close: November 6 at 3:54 PM GMT
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
52,629,000.00
51,065,000.00
81,529,000.00
61,787,000.00
39,740,000.00
Cost of Revenue
--
47,191,000.00
50,210,000.00
41,974,000.00
35,695,000.00
Gross Profit
--
3,874,000.00
31,319,000.00
19,813,000.00
4,045,000.00
Operating Expense
--
840,000.00
638,000.00
692,000.00
332,000.00
Operating Income
--
3,034,000.00
30,681,000.00
19,121,000.00
3,713,000.00
Net Non Operating Interest Income Expense
--
497,000.00
-330,000.00
-753,000.00
-769,000.00
Pretax Income
4,126,000.00
4,362,000.00
30,231,000.00
18,730,000.00
3,307,000.00
Tax Provision
460,000.00
454,000.00
910,000.00
697,000.00
407,000.00
Net Income Common Stockholders
3,588,000.00
3,822,000.00
29,198,000.00
17,942,000.00
2,850,000.00
Diluted NI Available to Com Stockholders
3,588,000.00
3,822,000.00
29,198,000.00
17,942,000.00
2,850,000.00
Basic EPS
232.00
227.00
1.60k
941.00
145.00
Diluted EPS
232.00
227.00
1.59k
938.00
145.00
Basic Average Shares
15,906.47
16,845.18
18,250.24
19,070.07
19,630.76
Diluted Average Shares
15,906.47
16,874.04
18,307.76
19,130.32
19,651.62
Rent Expense Supplemental
--
1,380,000.00
1,539,000.00
1,617,000.00
1,295,000.00
Total Expenses
--
48,031,000.00
50,848,000.00
42,666,000.00
36,027,000.00
Net Income from Continuing & Discontinued Operation
3,588,000.00
3,822,000.00
29,198,000.00
17,942,000.00
2,850,000.00
Normalized Income
3,070,886.09
3,300,528.00
29,452,140.00
18,072,968.00
2,585,146.00
Interest Income
--
1,202,000.00
436,000.00
52,000.00
63,000.00
Interest Expense
--
771,000.00
766,000.00
808,000.00
832,000.00
Net Interest Income
--
497,000.00
-330,000.00
-753,000.00
-769,000.00
EBIT
--
5,133,000.00
30,997,000.00
19,538,000.00
4,139,000.00
EBITDA
--
11,371,000.00
36,957,000.00
24,482,000.00
8,680,000.00
Reconciled Cost of Revenue
--
47,191,000.00
50,210,000.00
41,974,000.00
35,695,000.00
Reconciled Depreciation
--
6,238,000.00
5,960,000.00
4,944,000.00
4,541,000.00
Net Income from Continuing Operation Net Minority Interest
3,588,000.00
3,822,000.00
29,198,000.00
17,942,000.00
2,850,000.00
Total Unusual Items Excluding Goodwill
582,000.00
582,000.00
-262,000.00
-136,000.00
302,000.00
Total Unusual Items
582,000.00
582,000.00
-262,000.00
-136,000.00
302,000.00
Normalized EBITDA
--
10,789,000.00
37,219,000.00
24,618,000.00
8,378,000.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
64,886.09
60,528.00
-7,860.00
-5,032.00
37,146.00
12/31/2020 - 1/30/2009
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade