Magillem Design Services Income Statement

Financials in millions EUR. Fiscal year is July - June.

Millions EUR. Fiscal year is Jul - Jun.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021	Jun '20 Jun 30, 2020
Operating Revenue	-	0.06	0.19	1.33	8.66
Other Revenue	0.04	0.16	0.04	0.87	-
Revenue	0.04	0.22	0.24	2.21	8.66
Revenue Growth (YoY)	-80.23%	-8.46%	-89.28%	-74.50%	761.79%
Cost of Revenue	0.08	-	0.04	2.15	2.78
Gross Profit	-0.04	0.22	0.2	0.06	5.89
Selling, General & Admin	0.04	0.11	0.2	2.22	1.11
Research & Development	-	-	-	-	4.25
Other Operating Expenses	0.01	0.21	0.13	0.96	-
Operating Expenses	0.06	0.34	0.35	3.31	5.35
Operating Income	-0.1	-0.12	-0.15	-3.24	0.53
Interest Expense	-	-	-0	-	-
Interest & Investment Income	0.03	0.01	0.01	0.1	0.13
Currency Exchange Gain (Loss)	-	0	-	-	-
Other Non Operating Income (Expenses)	-0	-0	0.02	-0.08	-
EBT Excluding Unusual Items	-0.07	-0.11	-0.13	-3.22	0.66
Other Unusual Items	-0.04	0.28	0.43	4.7	-
Pretax Income	-0.1	0.17	0.31	1.48	0.66
Income Tax Expense	-0.04	0.01	0.11	0.04	-0
Net Income	-0.07	0.15	0.2	1.45	0.67
Net Income to Common	-0.07	0.15	0.2	1.45	0.67
Net Income Growth	-	-23.72%	-86.04%	116.56%	5972.73%
Shares Outstanding (Basic)	0	0	0	-	0
Shares Outstanding (Diluted)	0	0	0	-	0
EPS (Basic)	-0.54	1.23	1.61	-	1.50
EPS (Diluted)	-0.54	1.23	1.61	-	1.50
EPS Growth	-	-23.72%	-	-	-
Free Cash Flow	-	-	-	-	0.89
Free Cash Flow Per Share	-	-	-	-	1.99
Dividend Per Share	-	15.170	-	-	-
Gross Margin	-96.05%	100.00%	83.54%	2.85%	67.95%
Operating Margin	-236.05%	-55.57%	-63.85%	-146.82%	6.14%
Profit Margin	-157.86%	71.06%	85.27%	65.49%	7.71%
Free Cash Flow Margin	-	-	-	-	10.24%
EBITDA	-0.1	-0.1	-0.13	-3.04	0.74
EBITDA Margin	-223.47%	-47.21%	-56.19%	-137.45%	8.53%
D&A For EBITDA	0.01	0.02	0.02	0.21	0.21
EBIT	-0.1	-0.12	-0.15	-3.24	0.53
EBIT Margin	-236.05%	-55.57%	-63.85%	-146.82%	6.14%
Effective Tax Rate	-	6.70%	34.40%	2.44%	-
Revenue as Reported	0.04	0.22	0.24	2.21	-
Advertising Expenses	-	-	-	-	0.14

Source: S&P Global Market Intelligence. Standard template. Financial Sources.