Magyar Telekom Távközlési Nyilvánosan Müködö Részvénytársaság (DUSE:MGYA)

DUSE:MGYA Income Statement

Financials in millions HUF. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	967,478	849,372	746,669	692,849	673,048
Revenue Growth (YoY)	13.91%	13.75%	7.77%	2.94%	0.96%
Cost of Revenue	442,737	400,514	365,983	342,462	339,161
Gross Profit	524,741	448,858	380,686	350,387	333,887
Selling, General & Admin	-	10,045	9,537	9,053	8,563
Other Operating Expenses	161,340	137,853	117,876	101,314	91,865
Operating Expenses	301,282	301,099	275,391	258,329	251,203
Operating Income	223,459	147,759	105,295	92,058	82,684
Interest Expense	-20,753	-25,002	-17,596	-13,767	-11,319
Interest & Investment Income	4,600	4,128	1,588	362	676
Earnings From Equity Investments	-	-	26	-	-66
Currency Exchange Gain (Loss)	-	10,302	-24,280	-2,096	-30,257
Other Non Operating Income (Expenses)	-13,083	-33,580	15,373	1,816	17,089
EBT Excluding Unusual Items	194,223	103,607	80,406	78,373	58,807
Gain (Loss) on Sale of Investments	-	112	106	-11	-35
Gain (Loss) on Sale of Assets	-	237	3,883	751	2,140
Pretax Income	194,223	103,956	84,395	79,113	60,912
Income Tax Expense	30,827	19,552	17,321	16,266	14,595
Earnings From Continuing Operations	163,396	84,404	67,074	62,847	46,317
Net Income to Company	163,396	84,404	67,074	62,847	46,317
Minority Interest in Earnings	-5,599	-5,453	-4,120	-3,850	-3,953
Net Income	157,797	78,951	62,954	58,997	42,364
Net Income to Common	157,797	78,951	62,954	58,997	42,364
Net Income Growth	99.87%	25.41%	6.71%	39.26%	2.93%
Shares Outstanding (Basic)	919	943	976	1,007	1,027
Shares Outstanding (Diluted)	919	943	976	1,007	1,027
Shares Change (YoY)	-2.56%	-3.35%	-3.16%	-1.91%	-0.66%
EPS (Basic)	171.76	83.73	64.53	58.56	41.25
EPS (Diluted)	171.76	83.73	64.53	58.56	41.25
EPS Growth	105.13%	29.76%	10.19%	41.98%	3.61%
Free Cash Flow	199,480	122,635	74,546	83,864	32,842
Free Cash Flow Per Share	217.14	130.07	76.41	83.24	31.97
Dividend Per Share	-	44.700	30.600	15.050	15.000
Dividend Growth	-	46.08%	103.32%	0.33%	-25.00%
Gross Margin	54.24%	52.85%	50.98%	50.57%	49.61%
Operating Margin	23.10%	17.40%	14.10%	13.29%	12.29%
Profit Margin	16.31%	9.30%	8.43%	8.52%	6.29%
Free Cash Flow Margin	20.62%	14.44%	9.98%	12.10%	4.88%
EBITDA	363,401	286,927	244,063	195,286	180,747
EBITDA Margin	37.56%	33.78%	32.69%	28.19%	26.85%
D&A For EBITDA	139,942	139,168	138,768	103,228	98,063
EBIT	223,459	147,759	105,295	92,058	82,684
EBIT Margin	23.10%	17.40%	14.10%	13.29%	12.29%
Effective Tax Rate	15.87%	18.81%	20.52%	20.56%	23.96%
Revenue as Reported	967,478	849,372	746,669	692,849	673,048

Source: S&P Capital IQ. Standard template. Financial Sources.