M

Mo-Bruk SA
WSE:MBR

Watchlist Manager
Mo-Bruk SA
WSE:MBR
Watchlist
Price: 281.5 PLN -0.18%
Updated: Aug 14, 2024
Have any thoughts about
Mo-Bruk SA?
Write Note

Income Statement

Earnings Waterfall
Mo-Bruk SA

Revenue
461.4m PLN
Cost of Revenue
-185.1m PLN
Gross Profit
276.3m PLN
Operating Expenses
-88.6m PLN
Operating Income
187.7m PLN
Other Expenses
-33.9m PLN
Net Income
153.8m PLN

Income Statement
Mo-Bruk SA

Rotate your device to view
Income Statement
Currency: PLN
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024
Revenue
Revenue
41
N/A
41
+1%
44
+7%
45
+2%
46
+3%
45
-1%
43
-5%
44
+3%
45
+2%
48
+6%
51
+6%
52
+2%
53
+3%
54
+2%
59
+8%
62
+5%
66
+6%
69
+6%
73
+5%
80
+10%
93
+16%
103
+12%
111
+7%
118
+7%
131
+11%
142
+9%
147
+4%
166
+13%
179
+7%
201
+12%
238
+19%
255
+7%
267
+5%
256
-4%
247
-4%
241
-2%
178
-26%
228
+28%
225
-2%
237
+5%
461
+95%
Gross Profit
Cost of Revenue
(16)
(16)
(17)
(17)
(18)
(17)
(16)
(17)
(16)
(17)
(17)
(16)
(16)
(16)
(17)
(17)
(18)
(19)
(20)
(21)
(22)
(23)
(23)
(24)
(24)
(24)
(23)
(22)
(22)
(22)
(24)
(26)
(28)
(31)
(33)
(35)
(29)
(39)
(40)
(124)
(185)
Gross Profit
25
N/A
25
-1%
27
+9%
28
+4%
28
+2%
29
+1%
27
-5%
28
+2%
29
+4%
31
+7%
34
+9%
36
+7%
38
+4%
38
+1%
42
+10%
45
+6%
48
+7%
51
+6%
53
+5%
60
+12%
71
+19%
81
+14%
87
+8%
94
+8%
107
+13%
118
+11%
125
+6%
144
+15%
156
+9%
179
+14%
214
+20%
229
+7%
239
+5%
226
-6%
215
-5%
207
-4%
150
-28%
189
+27%
184
-3%
113
-38%
276
+143%
Operating Income
Operating Expenses
(21)
(21)
(23)
(26)
(30)
(30)
(30)
(30)
(30)
(29)
(29)
(30)
(33)
(33)
(35)
(35)
(37)
(39)
(40)
(42)
(45)
(47)
(50)
(53)
(57)
(58)
(59)
(58)
(61)
(65)
(78)
(86)
(93)
(92)
(84)
(88)
(66)
(89)
(87)
(17)
(89)
Selling, General & Administrative
(12)
(11)
(12)
(12)
(12)
(12)
(12)
(12)
(12)
(12)
(13)
(13)
(13)
(13)
(14)
(14)
(15)
(16)
(17)
(18)
(18)
(18)
(18)
(18)
(20)
(21)
(22)
(22)
(22)
(21)
(22)
(22)
(22)
(22)
(23)
(23)
(18)
(27)
(28)
(18)
(46)
Depreciation & Amortization
(4)
(4)
(5)
(6)
(7)
(7)
(7)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(5)
(5)
(5)
(5)
(5)
(4)
(8)
(11)
0
0
Other Operating Expenses
(5)
(5)
(7)
(9)
(12)
(11)
(11)
(12)
(11)
(10)
(12)
(12)
(14)
(15)
(15)
(15)
(16)
(17)
(17)
(19)
(21)
(24)
(27)
(29)
(30)
(30)
(31)
(30)
(34)
(40)
(53)
(60)
(65)
(64)
(56)
(60)
(43)
(54)
(48)
0
(42)
Operating Income
4
N/A
4
-15%
4
-1%
1
-58%
(2)
N/A
(2)
+12%
(3)
-55%
(3)
+3%
(1)
+62%
2
N/A
4
+101%
6
+30%
5
-17%
5
+17%
7
+30%
10
+33%
11
+11%
11
+6%
13
+17%
18
+34%
26
+46%
34
+30%
37
+10%
42
+12%
50
+21%
61
+20%
66
+8%
86
+30%
95
+11%
114
+19%
136
+20%
143
+5%
146
+2%
133
-9%
131
-2%
118
-9%
84
-29%
100
+19%
98
-2%
96
-2%
188
+95%
Pre-Tax Income
Interest Income Expense
(0)
(1)
(2)
(3)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(3)
(3)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
0
(0)
(0)
(0)
(0)
0
1
1
2
3
3
3
4
Non-Reccuring Items
0
0
0
0
1
0
0
0
2
0
0
0
1
0
0
0
(0)
0
0
0
1
0
0
0
(0)
0
0
0
2
0
0
0
(0)
0
0
0
0
0
0
(0)
0
Total Other Income
0
0
0
0
0
0
0
0
(0)
0
(0)
0
(0)
0
0
0
(0)
0
(0)
0
0
0
0
0
(0)
0
(0)
0
0
0
(2)
(2)
(2)
0
0
0
0
(0)
0
(1)
0
Pre-Tax Income
4
N/A
3
-30%
2
-35%
(1)
N/A
(5)
-261%
(6)
-11%
(7)
-15%
(6)
+4%
(3)
+52%
(2)
+47%
1
N/A
2
+253%
3
+32%
3
+3%
5
+72%
8
+58%
9
+12%
10
+12%
12
+24%
16
+39%
25
+55%
33
+29%
36
+11%
41
+13%
50
+21%
60
+22%
65
+8%
85
+30%
97
+14%
113
+17%
134
+18%
141
+5%
144
+2%
132
-9%
131
-1%
119
-9%
85
-29%
103
+20%
101
-2%
98
-3%
191
+95%
Net Income
Tax Provision
(1)
(1)
(0)
0
1
1
1
1
1
0
(0)
(0)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(3)
(5)
(6)
(7)
(8)
(10)
(12)
(12)
(16)
(18)
(22)
(26)
(28)
(29)
(26)
(26)
(23)
(16)
(20)
(19)
(19)
(37)
Income from Continuing Operations
3
2
1
(1)
(5)
(5)
(6)
(5)
(2)
(1)
0
2
2
2
4
6
7
8
10
13
21
26
29
33
40
49
53
69
79
91
108
112
115
106
105
97
69
83
81
79
154
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
3
N/A
2
-37%
1
-30%
(1)
N/A
(5)
-233%
(5)
-7%
(6)
-14%
(5)
+4%
(2)
+55%
(1)
+48%
0
N/A
2
+264%
2
+38%
2
+3%
4
+73%
6
+58%
7
+12%
8
+11%
10
+24%
13
+38%
21
+56%
26
+29%
29
+11%
33
+13%
40
+21%
49
+22%
53
+8%
69
+31%
79
+14%
91
+16%
108
+19%
112
+4%
115
+2%
106
-8%
105
-1%
97
-8%
69
-29%
83
+20%
81
-2%
79
-3%
154
+95%
EPS (Diluted)
1.36
N/A
0.86
-37%
0.6
-30%
-0.58
N/A
-1.95
-236%
-2.07
-6%
-2.36
-14%
-2.26
+4%
-1.04
+54%
-0.54
+48%
0.18
N/A
0.44
+144%
0.78
+77%
0.62
-21%
1.07
+73%
1.71
+60%
1.91
+12%
2.12
+11%
2.6
+23%
3.64
+40%
5.68
+56%
7.31
+29%
8.01
+10%
9.21
+15%
11.15
+21%
13.67
+23%
14.67
+7%
19.38
+32%
21.86
+13%
25.91
+19%
30.43
+17%
31.99
+5%
32.85
+3%
30.17
-8%
29.52
-2%
27.5
-7%
19.58
-29%
23.55
+20%
23.1
-2%
22.45
-3%
43.77
+95%

See Also

Discover More