MEG Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Year	2023	2022	2021	2020	2019	2018
Revenue	624.21	544.42	546.41	328.24	233.85	188.81
Revenue Growth (YoY)	14.66%	-0.37%	66.47%	40.36%	23.86%	-
Cost of Revenue	383.9	351.88	369.03	215.49	163.98	134.73
Gross Profit	240.31	192.53	177.39	112.75	69.87	54.07
Selling, General & Admin	222.86	176.3	117.66	85.55	49.72	40.95
Other Operating Expenses	45.78	47.48	44.81	37.27	27.71	23.92
Operating Expenses	268.64	223.77	162.47	122.82	77.42	64.87
Operating Income	-28.34	-31.24	14.92	-10.07	-7.55	-10.8
Interest Expense / Income	7.79	5.24	11.62	13.82	6.76	11.09
Other Expense / Income	-4.29	-6.91	26.92	33.21	12.37	-0.42
Pretax Income	-31.84	-29.57	-23.62	-57.1	-26.68	-21.46
Income Tax	-0.98	2.25	1.71	0.85	-3.12	-4.97
Net Income	-30.86	-31.82	-25.33	-57.95	-23.56	-16.49
Preferred Dividends	16.4	16.4	16.4	48.91	19.62	4.54
Net Income Common	-47.26	-48.22	-41.73	-106.86	-43.17	-21.03
Shares Outstanding (Basic)	30	30	27	16	9	8
Shares Outstanding (Diluted)	30	30	27	16	9	8
Shares Change	1.25%	11.09%	62.17%	87.50%	16.67%	-
EPS (Basic)	-1.57	-1.62	-1.56	-6.48	-4.91	-2.79
EPS (Diluted)	-1.57	-1.62	-1.56	-6.48	-4.91	-2.79
Free Cash Flow	24.06	10.65	30.59	-5.91	12.59	-6.79
Free Cash Flow Per Share	0.80	0.36	1.15	-0.36	1.43	-0.90
Gross Margin	38.50%	35.37%	32.46%	34.35%	29.88%	28.64%
Operating Margin	-4.54%	-5.74%	2.73%	-3.07%	-3.23%	-5.72%
Profit Margin	-7.57%	-8.86%	-7.64%	-32.56%	-18.46%	-11.14%
Free Cash Flow Margin	3.85%	1.96%	5.60%	-1.80%	5.38%	-3.60%
EBITDA	31.93	32.44	40.96	-6.01	7.78	13.54
EBITDA Margin	5.11%	5.96%	7.50%	-1.83%	3.33%	7.17%
Depreciation & Amortization	55.97	56.77	52.96	37.27	27.71	23.92
EBIT	-24.05	-24.33	-12	-43.28	-19.92	-10.37
EBIT Margin	-3.85%	-4.47%	-2.20%	-13.19%	-8.52%	-5.49%

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).