Hamburg - Delayed Quote EUR
Medios AG (ILM1.HM)
11.26
-0.54
(-4.58%)
At close: April 29 at 9:06:13 AM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,883,038
1,883,038
1,784,703
1,610,777
1,357,408
Cost of Revenue
1,731,575
1,731,575
1,675,124
1,503,962
1,288,930
Gross Profit
151,463
151,463
109,579
106,815
68,478
Operating Expense
120,965
120,965
78,996
79,969
54,836
Operating Income
30,498
30,498
30,583
26,846
13,642
Net Non Operating Interest Income Expense
-9,813
-9,813
-2,001
-1,144
-1,684
Pretax Income
21,852
21,852
29,369
27,821
13,576
Tax Provision
9,304
9,304
10,560
9,492
6,174
Net Income Common Stockholders
12,548
12,548
18,810
18,329
7,402
Diluted NI Available to Com Stockholders
12,548
12,548
18,810
18,329
7,402
Basic EPS
0.51
--
0.79
0.77
0.37
Diluted EPS
0.51
--
0.79
0.77
0.37
Basic Average Shares
23,806
--
23,806
23,763
20,037
Diluted Average Shares
25,506
--
23,806
23,868
20,162
Total Operating Income as Reported
31,665
31,665
31,371
28,966
15,261
Rent Expense Supplemental
4,218
4,218
2,836
3,357
1,289
Total Expenses
1,852,540
1,852,540
1,754,120
1,583,931
1,343,766
Net Income from Continuing & Discontinued Operation
12,548
12,548
18,810
18,329
7,402
Normalized Income
12,323.60
12,323.60
18,804.24
17,641
6,658.60
Interest Income
1,050
1,050
406
113
43
Interest Expense
10,863
10,863
2,407
1,257
1,727
Net Interest Income
-9,813
-9,813
-2,001
-1,144
-1,684
EBIT
32,715
32,715
31,776
29,078
15,303
EBITDA
64,003
64,003
52,816
51,326
34,677
Reconciled Cost of Revenue
1,731,575
1,731,575
1,675,124
1,503,962
1,288,930
Reconciled Depreciation
31,288
31,288
21,040
22,248
19,374
Net Income from Continuing Operation Net Minority Interest
12,548
12,548
18,810
18,329
7,402
Total Unusual Items Excluding Goodwill
264
264
9
1,044
1,062
Total Unusual Items
264
264
9
1,044
1,062
Normalized EBITDA
63,739
63,739
52,807
50,282
33,615
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
39.60
39.60
3.24
356
318.60
12/31/2021 - 12/28/2007
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