Hamburg - Delayed Quote • EUR
Medios AG (ILM1.HM)
At close: April 26 at 8:16 AM GMT+2
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,784,703.00
1,784,703.00
1,610,777.00
1,357,408.00
626,543.00
Cost of Revenue
1,675,124.00
1,675,124.00
1,503,962.00
1,288,930.00
588,964.00
Gross Profit
109,579.00
109,579.00
106,815.00
68,478.00
37,579.00
Operating Expense
80,675.00
80,675.00
79,969.00
53,808.00
28,409.00
Operating Income
28,904.00
28,904.00
26,846.00
14,670.00
9,170.00
Net Non Operating Interest Income Expense
-2,001.00
-2,001.00
-1,144.00
-1,684.00
-641.00
Pretax Income
29,369.00
29,369.00
27,821.00
13,576.00
8,901.00
Tax Provision
10,560.00
10,560.00
9,492.00
6,174.00
3,376.00
Net Income Common Stockholders
18,810.00
18,810.00
18,329.00
7,402.00
5,525.00
Diluted NI Available to Com Stockholders
18,810.00
18,810.00
18,329.00
7,402.00
5,525.00
Basic EPS
0.79
0.79
0.77
0.37
0.36
Diluted EPS
0.79
0.79
0.77
0.37
0.35
Basic Average Shares
23,811.74
23,806.00
23,763.00
20,037.00
15,451.00
Diluted Average Shares
23,811.74
23,806.00
23,868.00
20,162.00
16,007.00
Total Operating Income as Reported
31,371.00
31,371.00
28,966.00
15,261.00
9,542.00
Rent Expense Supplemental
2,836.00
2,836.00
3,357.00
1,289.00
938.00
Total Expenses
1,755,799.00
1,755,799.00
1,583,931.00
1,342,738.00
617,373.00
Net Income from Continuing & Discontinued Operation
18,810.00
18,810.00
18,329.00
7,402.00
5,525.00
Normalized Income
17,531.28
17,531.28
17,641.00
7,378.20
5,524.38
Interest Income
406.00
406.00
113.00
43.00
30.00
Interest Expense
2,407.00
2,407.00
1,257.00
1,727.00
671.00
Net Interest Income
-2,001.00
-2,001.00
-1,144.00
-1,684.00
-641.00
EBIT
31,776.00
31,776.00
29,078.00
15,303.00
9,572.00
EBITDA
52,816.00
52,816.00
51,326.00
34,677.00
13,123.00
Reconciled Cost of Revenue
1,675,124.00
1,675,124.00
1,503,962.00
1,288,930.00
588,964.00
Reconciled Depreciation
21,040.00
21,040.00
22,248.00
19,374.00
3,551.00
Net Income from Continuing Operation Net Minority Interest
18,810.00
18,810.00
18,329.00
7,402.00
5,525.00
Total Unusual Items Excluding Goodwill
1,998.00
1,998.00
1,044.00
34.00
1.00
Total Unusual Items
1,998.00
1,998.00
1,044.00
34.00
1.00
Normalized EBITDA
50,818.00
50,818.00
50,282.00
34,643.00
13,122.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
719.28
719.28
356.00
10.20
0.38
12/31/2020 - 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