Also trades as: MAIL.IL (IOB) · $vol 4M · VKCO.IL (IOB) · $vol 0M · MAIL.ME (MCX) · $vol 0M · MLRYY (OTC) · VKCO.VI (VIE)

₽0.86

Last traded 2023-05-22 — delisted

LSE · Communication Services · Entertainment

Analysis Technicals Weather Peers

Revenue

$147.6B +22.7% ▲

5Y CAGR: +8.9%

Gross Profit

$27.9B -5.4% ▼

5Y CAGR: -10.7%

Operating Income

-$32.7B -178.0% ▼

Net Income

-$95.5B -183.2% ▼

EPS (Diluted)

$-418.72 -183.2% ▼

EBITDA

-$44.3B -808.1% ▼

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$100.5B	$126.1B	$97.8B	$120.3B	$147.6B
YoY Growth	+4.5%	+25.4%	-22.4%	+23.0%	+22.7%
Cost of Revenue	$56.8B	$69.4B	$63.5B	$90.8B	$119.7B
Gross Profit	$43.7B	$56.7B	$34.3B	$29.5B	$27.9B
Gross Margin	43.5%	44.9%	35.1%	24.5%	18.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$21.0B	$22.2B	$15.2B	$23.3B	$24.2B
Operating Expenses	$39.6B	$45.6B	$37.6B	$34.4B	$60.5B
Operating Income	-$22.7B	-$10.3B	-$13.4B	-$11.7B	-$32.7B
Operating Margin	-22.6%	-8.2%	-13.7%	-9.8%	-22.1%
Interest Expense	$2.8B	$4.2B	$12.4B	$16.7B	$28.0B
Income Before Tax	-$19.4B	-$14.6B	-$29.5B	-$33.2B	-$101.4B
Tax Expense	$1.8B	$1.1B	$3.1B	$83M	-$1.1B
Net Income	-$21.2B	-$15.7B	-$32.6B	-$33.7B	-$95.5B
Net Margin	-21.1%	-12.5%	-33.4%	-28.0%	-64.7%
EPS (Diluted)	$-94.96	$-66.84	$-140.74	$-147.83	$-418.72
EBITDA	-$1.4B	-$3.1B	$2.6B	$6.3B	-$44.3B
Shares Outstanding	224M	235M	232M	228M	228M

Line Item	FY2021 Q2	FY2021 Q3	FY2021 Q4	FY2022 Q1	FY2022 Q2	FY2022 Q3	FY2022 Q4	FY2023 Q2
Revenue	$29.7B	$30.0B	$38.6B	$30.6B	$32.8B	$24.1B	$31.7B	$30.0B
Cost of Revenue	$17.0B	$15.8B	$11.3B	$22.8B	$19.3B	$11.8B	$19.4B	$22.0B
Gross Profit	$12.6B	$14.3B	$27.3B	$7.8B	$13.6B	$12.3B	$12.3B	$8.0B
Gross Margin	42.6%	47.5%	70.7%	25.4%	41.3%	51.0%	38.9%	26.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$5.8B	$5.0B	$5.3B	$7.7B	$6.9B	$3.7B	$6.2B	$6.6B
Operating Expenses	$11.6B	$10.7B	$21.5B	$18.3B	$12.4B	$8.9B	$10.7B	$8.0B
Operating Income	$1.0B	$3.5B	-$4.4B	-$31.9B	$12.1B	-$1.6B	$6.7B	-$2.6B
Operating Margin	3.5%	11.7%	-11.4%	-104.4%	36.9%	-6.7%	21.1%	-8.6%
Interest Expense	$955M	$993M	$1.3B	$6.8B	$1.6B	$1.9B	$2.2B	$4.0B
Income Before Tax	-$4.5B	-$1.8B	-$5.5B	-$57.1B	$6.9B	$18.1B	$477M	-$6.9B
Tax Expense	$516M	$505M	$395M	-$2.2B	$3.3B	-$1.2B	$2.3B	-$95M
Net Income	-$4.9B	-$2.1B	-$6.1B	-$54.9B	$3.8B	$19.4B	-$1.9B	-$6.8B
Net Margin	-16.4%	-7.0%	-15.7%	-179.6%	11.5%	80.2%	-5.9%	-22.8%
EPS (Diluted)	$-27.00	$-9.00	$-25.35	$-242.89	$17.00	$83.90	$-8.05	$-30.00
EBITDA	$907M	$1.3B	$731M	-$45.1B	$11.8B	$3.3B	$7.4B	$3.1B
Shares Outstanding	180M	233M	239M	226M	222M	231M	232M	228M

MAIL.L LSE