MBH Corporation PLC
XETRA:M8H
Income Statement
Earnings Waterfall
MBH Corporation PLC
Income Statement
MBH Corporation PLC
| Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||
| Revenue |
50
N/A
|
56
+13%
|
56
0%
|
78
+40%
|
109
+39%
|
132
+22%
|
143
+8%
|
|
| Gross Profit | ||||||||
| Cost of Revenue |
(38)
|
(44)
|
(45)
|
(62)
|
(83)
|
(103)
|
(115)
|
|
| Gross Profit |
11
N/A
|
12
+5%
|
11
-11%
|
17
+57%
|
25
+52%
|
29
+16%
|
28
-5%
|
|
| Operating Income | ||||||||
| Operating Expenses |
(8)
|
(9)
|
(11)
|
(15)
|
(21)
|
(26)
|
(25)
|
|
| Selling, General & Administrative |
(8)
|
(9)
|
(11)
|
(15)
|
(21)
|
(26)
|
(25)
|
|
| Operating Income |
4
N/A
|
3
-13%
|
0
-97%
|
2
+1 612%
|
4
+154%
|
4
-5%
|
3
-27%
|
|
| Pre-Tax Income | ||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Total Other Income |
0
|
0
|
1
|
2
|
1
|
0
|
0
|
|
| Pre-Tax Income |
3
N/A
|
3
-6%
|
1
-71%
|
2
+134%
|
3
+52%
|
3
-25%
|
1
-48%
|
|
| Net Income | ||||||||
| Tax Provision |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
3
|
3
|
1
|
2
|
3
|
2
|
1
|
|
| Net Income (Common) |
3
N/A
|
3
0%
|
1
-57%
|
3
+95%
|
0
-98%
|
(1)
N/A
|
2
N/A
|
|
| EPS (Diluted) |
0.09
N/A
|
0.08
-11%
|
0.02
-75%
|
0.03
+50%
|
0.02
-33%
|
-0.28
N/A
|
0.79
N/A
|
|