Making Science Group, S.A. (FRA:MS7)
Germany · Delayed Price · Currency is EUR 8.30
+0.10 (1.22%)
At close: Jan 27, 2026
Making Science Group Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 314.94 | 273.55 | 235.77 | 210.13 | 112.9 | 58.87 | |
Revenue Growth (YoY) | 25.31% | 16.03% | 12.20% | 86.12% | 91.77% | 66.10% |
Cost of Revenue | 293.49 | 247.47 | 214.71 | 188.55 | 101.71 | 53.02 |
Gross Profit | 21.45 | 26.08 | 21.05 | 21.58 | 11.19 | 5.85 |
Selling, General & Admin | - | - | - | - | 9.26 | 2.53 |
Other Operating Expenses | 13.77 | 14.8 | 13.4 | 14.05 | -0.07 | -0.05 |
Operating Expenses | 19.9 | 20.96 | 20.33 | 18.06 | 13.01 | 3.36 |
Operating Income | 1.56 | 5.12 | 0.72 | 3.52 | -1.82 | 2.49 |
Interest Expense | -4.49 | -5.09 | -4.9 | -2.09 | -0.79 | -0.46 |
Interest & Investment Income | 0.03 | 0.41 | 0.34 | 0.05 | - | - |
Earnings From Equity Investments | - | - | -0 | 0 | 0.01 | 0.01 |
Currency Exchange Gain (Loss) | -0.49 | -0.87 | 0.43 | -1.13 | -0.3 | 0 |
Other Non Operating Income (Expenses) | -0 | - | - | - | 0.03 | -0.06 |
EBT Excluding Unusual Items | -3.4 | -0.43 | -3.41 | 0.35 | -2.87 | 1.98 |
Gain (Loss) on Sale of Assets | - | - | - | - | -0.02 | - |
Other Unusual Items | - | - | - | 0.62 | 0.35 | 0.1 |
Pretax Income | -3.4 | -0.43 | -3.41 | 0.97 | -2.54 | 2.07 |
Income Tax Expense | -0.3 | 1.01 | 0.71 | 1.48 | 0.66 | 0.53 |
Earnings From Continuing Operations | -3.1 | -1.44 | -4.12 | -0.51 | -3.2 | 1.54 |
Net Income to Company | -0.43 | -1.44 | -4.12 | -0.51 | -3.2 | 1.54 |
Minority Interest in Earnings | -0.61 | -0.28 | 0.02 | -0.39 | -0.29 | - |
Net Income | -1.04 | -1.72 | -4.09 | -0.91 | -3.49 | 1.54 |
Net Income to Common | -1.04 | -1.72 | -4.09 | -0.91 | -3.49 | 1.54 |
Net Income Growth | - | - | - | - | - | 131.85% |
Shares Outstanding (Basic) | 9 | 9 | 8 | 8 | 8 | 7 |
Shares Outstanding (Diluted) | 9 | 9 | 8 | 8 | 8 | 7 |
Shares Change (YoY) | 6.97% | 3.82% | 3.10% | 7.19% | 11.54% | -4.06% |
EPS (Basic) | -0.12 | -0.20 | -0.49 | -0.11 | -0.46 | 0.23 |
EPS (Diluted) | -0.12 | -0.20 | -0.49 | -0.11 | -0.46 | 0.23 |
EPS Growth | - | - | - | - | - | 141.66% |
Free Cash Flow | 6.58 | 0.05 | -1.49 | 10.56 | 6.54 | 3.27 |
Free Cash Flow Per Share | 0.74 | 0.01 | -0.18 | 1.30 | 0.86 | 0.48 |
Gross Margin | 6.81% | 9.53% | 8.93% | 10.27% | 9.92% | 9.93% |
Operating Margin | 0.49% | 1.87% | 0.31% | 1.68% | -1.61% | 4.22% |
Profit Margin | -0.33% | -0.63% | -1.74% | -0.43% | -3.09% | 2.62% |
Free Cash Flow Margin | 2.09% | 0.02% | -0.63% | 5.03% | 5.79% | 5.56% |
EBITDA | 0.2 | 5.67 | 1.41 | 4.02 | 1.22 | 3.16 |
EBITDA Margin | 0.06% | 2.07% | 0.60% | 1.91% | 1.08% | 5.37% |
D&A For EBITDA | -1.36 | 0.55 | 0.69 | 0.5 | 3.04 | 0.68 |
EBIT | 1.56 | 5.12 | 0.72 | 3.52 | -1.82 | 2.49 |
EBIT Margin | 0.49% | 1.87% | 0.31% | 1.68% | -1.61% | 4.22% |
Effective Tax Rate | - | - | - | 152.93% | - | 25.64% |
Advertising Expenses | - | - | - | - | - | 0.17 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.