Mister Spex SE (ETR:MRX)
Germany · Delayed Price · Currency is EUR 1.100
-0.040 (-3.51%)
Aug 14, 2026, 5:35 PM CET
Mister Spex SE Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 171.42 | 181.46 | 216.75 | 223.53 | 210.07 | 194.25 |
Other Revenue | 1.95 | 1.72 | 1.13 | - | - | - |
| 173.37 | 183.18 | 217.88 | 223.53 | 210.07 | 194.25 | |
Revenue Growth | -12.73% | -15.93% | -2.53% | 6.41% | 8.14% | 18.30% |
Cost of Revenue | 129.62 | 136.53 | 171.05 | 172.34 | 166 | 148.36 |
Gross Profit | 43.75 | 46.65 | 46.84 | 51.19 | 44.06 | 45.89 |
Selling, General & Admin | 18.62 | 18.62 | 23.44 | 26.67 | 26.91 | 25.81 |
Other Operating Expenses | 27.77 | 28.95 | 33.96 | 25.99 | 29.13 | 28.32 |
Operating Expenses | 68.89 | 69.87 | 88.63 | 78.51 | 75.51 | 69.34 |
Operating Income | -25.14 | -23.23 | -41.79 | -27.32 | -31.44 | -23.45 |
Interest Expense | -2.81 | -3.02 | -3.54 | -3.66 | -2.96 | -4.61 |
Interest & Investment Income | 1.23 | 1.23 | 3.3 | 3.24 | 0.5 | 0.06 |
Earnings From Equity Investments | - | - | - | - | -0.3 | -0.35 |
Currency Exchange Gain (Loss) | -0.08 | -0.08 | -0.39 | -0 | -0.13 | 0.04 |
Other Non Operating Income (Expenses) | -0.26 | 0 | - | -0 | - | - |
EBT Excluding Unusual Items | -27.06 | -25.09 | -42.42 | -27.74 | -34.34 | -28.3 |
Merger & Restructuring Charges | -0.97 | -0.97 | -4.52 | -2.59 | - | - |
Impairment of Goodwill | -0.32 | -0.32 | -4.35 | -8.16 | -2.16 | - |
Gain (Loss) on Sale of Investments | - | - | - | - | - | -0.08 |
Asset Writedown | 1.23 | 1.23 | -24.86 | -9.02 | -8.22 | - |
Other Unusual Items | -3.02 | -3.02 | -9.64 | -0.63 | - | - |
Pretax Income | -30.14 | -28.17 | -85.79 | -48.14 | -44.72 | -28.38 |
Income Tax Expense | 0.01 | 0 | -0.93 | -0.26 | 0.21 | 3.14 |
Net Income to Company | - | -28.17 | -84.86 | -47.88 | -44.93 | -31.52 |
Net Income | -30.14 | -28.17 | -84.86 | -47.88 | -44.93 | -31.52 |
Net Income to Common | -30.14 | -28.17 | -84.86 | -47.88 | -44.93 | -31.52 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 34 | 33 | 33 | 33 | 34 | 28 |
Shares Outstanding (Diluted) | 34 | 33 | 33 | 33 | 34 | 28 |
Shares Change | 2.88% | 0.72% | 0.56% | -2.59% | 19.21% | 23.43% |
EPS (Basic) | -0.89 | -0.84 | -2.56 | -1.45 | -1.33 | -1.11 |
EPS (Diluted) | -0.89 | -0.84 | -2.56 | -1.45 | -1.33 | -1.11 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -3.34 | -0.76 | -17.89 | -1.43 | -31.56 | -34.82 |
Free Cash Flow Per Share | -0.10 | -0.02 | -0.54 | -0.04 | -0.93 | -1.23 |
Gross Margin | 25.23% | 25.47% | 21.50% | 22.90% | 20.98% | 23.62% |
Operating Margin | -14.50% | -12.68% | -19.18% | -12.22% | -14.97% | -12.07% |
Profit Margin | -17.39% | -15.38% | -38.95% | -21.42% | -21.39% | -16.22% |
Free Cash Flow Margin | -1.92% | -0.42% | -8.21% | -0.64% | -15.02% | -17.93% |
EBITDA | -20.84 | -18.89 | -33.65 | -22.25 | -27.38 | -20.26 |
EBITDA Margin | -12.02% | -10.31% | -15.44% | -9.95% | -13.04% | -10.43% |
D&A For EBITDA | 4.3 | 4.34 | 8.14 | 5.07 | 4.06 | 3.19 |
EBIT | -25.14 | -23.23 | -41.79 | -27.32 | -31.44 | -23.45 |
EBIT Margin | -14.50% | -12.68% | -19.18% | -12.22% | -14.97% | -12.07% |
Revenue as Reported | 176.18 | 185.99 | 221.31 | 229.86 | 217.73 | 203.05 |