MSGL.HM HAM
Msg Life Ag
1W: +1.1%
1M: +0.0%
3M: -2.6%
YTD: -2.6%
1Y: +5.1%
3Y: +31.0%
€3.68 ($4.11)
-0.02 (-0.54%)
Weekly Expected Move ±3.2%
€3
€4
€4
€4
€4
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
Income Trends
Revenue
$179M
-2.0% ▼
5Y CAGR: +6.0%
Gross Profit
$186M
+31.2% ▲
5Y CAGR: +9.8%
Operating Income
$13M
+14.4% ▲
5Y CAGR: +23.9%
Net Income
$12M
+30.1% ▲
5Y CAGR: +40.9%
EPS (Diluted)
$0.28
+33.3% ▲
5Y CAGR: +41.1%
EBITDA
$17M
+21.2% ▲
5Y CAGR: +23.1%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 |
|---|---|---|---|---|---|
| Revenue | $156M | $187M | $194M | $183M | $179M |
| YoY Growth | +16.6% | +19.8% | +3.4% | -5.6% | -2.0% |
| Cost of Revenue | $40M | $51M | $53M | $41M | -$7M |
| Gross Profit | $116M | $136M | $141M | $142M | $186M |
| Gross Margin | 74.1% | 72.6% | 72.6% | 77.7% | 104.1% |
| R&D Expenses | $9M | $9M | $11M | $11M | $0 |
| SG&A Expenses | $4M | $9M | $8M | $12M | $4M |
| Operating Expenses | $115M | $125M | $18M | $23M | $173M |
| Operating Income | $970K | $11M | $15M | $12M | $13M |
| Operating Margin | 0.6% | 6.0% | 7.8% | 6.3% | 7.4% |
| Interest Expense | $953K | $867K | $851K | $495K | $173K |
| Income Before Tax | $17K | $10M | $14M | $11M | $15M |
| Tax Expense | $1M | $2M | $2M | $2M | $3M |
| Net Income | -$1M | $8M | $12M | $9M | $12M |
| Net Margin | -0.9% | 4.4% | 6.3% | 5.0% | 6.6% |
| EPS (Diluted) | $-0.03 | $0.19 | $0.28 | $0.21 | $0.28 |
| EBITDA | $4M | $14M | $18M | $14M | $17M |
| Shares Outstanding | 43M | 43M | 43M | 43M | 43M |