Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
117.60 SEK | +2.17% |
|
+14.17% | +23.92% |
02-07 | Kepler, Danske and DNB reiterate Buy for MTG after report | FW |
02-07 | Danske Bank raises target price for MTG to SEK 145 (114), reiterates Buy - BN | FW |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 4.24B | 4B | 5.31B | 5.54B | 5.83B | |||||
Total Revenues | 4.24B | 4B | 5.31B | 5.54B | 5.83B | |||||
Cost of Goods Sold, Total | 2.19B | 1.75B | 2.72B | 1.52B | 1.58B | |||||
Gross Profit | 2.05B | 2.25B | 2.58B | 4.01B | 4.25B | |||||
Selling General & Admin Expenses, Total | 2.21B | 2.16B | 2.36B | 3.49B | 3.37B | |||||
Other Operating Expenses | -17M | -13M | -21M | -12M | -37M | |||||
Other Operating Expenses, Total | 2.2B | 2.15B | 2.34B | 3.48B | 3.34B | |||||
Operating Income | -144M | 98M | 244M | 533M | 915M | |||||
Interest Expense, Total | -13M | -15M | -162M | -239M | -213M | |||||
Interest And Investment Income | 11M | 1M | 5M | 73M | 163M | |||||
Net Interest Expenses | -2M | -14M | -157M | -166M | -50M | |||||
Income (Loss) On Equity Invest. | - | 1M | -1M | - | 1M | |||||
Currency Exchange Gains (Loss) | -14M | 36M | -156M | 341M | 69M | |||||
Other Non Operating Income (Expenses) | -9M | 24M | -153M | -7M | -7M | |||||
EBT, Excl. Unusual Items | -169M | 145M | -223M | 701M | 928M | |||||
Restructuring Charges | -64M | 2M | - | - | - | |||||
Merger & Related Restructuring Charges | - | -36M | -52M | - | - | |||||
Impairment of Goodwill | - | - | - | - | - | |||||
Gain (Loss) On Sale Of Investments | - | 2M | 12M | 20M | - | |||||
Gain (Loss) On Sale Of Assets | - | - | - | - | 1M | |||||
Asset Writedown | -104M | -18M | - | - | - | |||||
Legal Settlements | -10M | - | - | - | - | |||||
Other Unusual Items | -88M | -14M | - | -224M | -368M | |||||
EBT, Incl. Unusual Items | -435M | 81M | -263M | 497M | 561M | |||||
Income Tax Expense | 23M | 177M | 191M | 246M | 397M | |||||
Earnings From Continuing Operations | -458M | -96M | -454M | 251M | 164M | |||||
Earnings Of Discontinued Operations | 14.84B | - | - | 6.22B | - | |||||
Net Income to Company | 14.39B | -96M | -454M | 6.47B | 164M | |||||
Minority Interest | -93M | -132M | 54M | 105M | - | |||||
Net Income - (IS) | 14.29B | -228M | -400M | 6.58B | 164M | |||||
Net Income to Common Incl Extra Items | 14.29B | -228M | -400M | 6.58B | 164M | |||||
Net Income to Common Excl. Extra Items | -551M | -228M | -400M | 356M | 164M | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 212.44 | -3.39 | -3.85 | 56.25 | 1.33 | |||||
Basic EPS - Continuing Operations | -8.19 | -3.39 | -3.85 | 3.04 | 1.33 | |||||
Basic Weighted Average Shares Outstanding | 67.28M | 67.34M | 104M | 117M | 123M | |||||
Net EPS - Diluted | 212.44 | -3.39 | -3.85 | 55.72 | 1.32 | |||||
Diluted EPS - Continuing Operations | -8.19 | -3.39 | -3.85 | 2.69 | 1.32 | |||||
Diluted Weighted Average Shares Outstanding | 67.28M | 67.34M | 104M | 117M | 124M | |||||
Normalized Basic EPS | -2.95 | -0.61 | -0.82 | 4.64 | 4.71 | |||||
Normalized Diluted EPS | -2.95 | -0.61 | -0.82 | 4.63 | 4.69 | |||||
Dividend Per Share | - | - | - | - | - | |||||
Payout Ratio | - | - | - | - | - | |||||
American Depositary Receipts Ratio (ADR) | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | |||||
Supplemental Items | ||||||||||
EBITDA | 57M | 306M | 605M | 1.17B | 1.43B | |||||
EBITA | 8M | 258M | 557M | 1.15B | 1.4B | |||||
EBIT | -144M | 98M | 244M | 533M | 915M | |||||
EBITDAR | 62M | 313M | 617M | 1.18B | 1.44B | |||||
Effective Tax Rate - (Ratio) | -5.29 | 218.52 | -72.62 | 49.5 | 70.77 | |||||
Total Current Taxes | 145M | 197M | 260M | 449M | 451M | |||||
Total Deferred Taxes | -121M | -20M | -70M | -202M | -53M | |||||
Normalized Net Income | -199M | -41.38M | -85.38M | 543M | 580M | |||||
Interest on Long-Term Debt | - | 3M | 2M | 1M | 1M | |||||
Non-Cash Pension Expense | - | - | - | - | - | |||||
Supplemental Operating Expense Items | ||||||||||
Selling and Marketing Expenses | 1.07B | 1.06B | 1.13B | 2.22B | 2.34B | |||||
General and Administrative Expenses | 1.15B | 1.1B | 1.23B | 1.28B | 1.03B | |||||
Research And Development Expense From Footnotes | 129M | 51M | 119M | 317M | 249M | |||||
Net Rental Expense, Total | 5M | 7M | 12M | 5M | 7M | |||||
Imputed Operating Lease Interest Expense | 272K | 522K | 5.32M | 5.4M | 15.86M | |||||
Imputed Operating Lease Depreciation | 4.73M | 6.48M | 6.68M | -400K | -8.86M | |||||
Stock-Based Comp., Other (Total) | 16M | 132M | 98M | 99M | 33M | |||||
Total Stock-Based Compensation | 16M | 132M | 98M | 99M | 33M |