(MGI)

AI Score

Unlock

10.99

0.00 (0.00%)

At close: May 31, 2023, 8:00 PM

Income Statement

Financials in USD. Fiscal year is January - December.

Fiscal Year	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016
Revenue	337.5M	342.1M	330.8M	329.6M	307.6M	324.6M	319.6M	329.3M	310.1M	323.3M	323.2M	279.8M	290.9M	323.7M	324.6M	323.8M	315.4M	345.8M	347.2M	374.6M	380M	408.2M	397.8M	410M	386.1M	416.2M	383.1M	383.7M	358.4M
Cost of Revenue	238.9M	237.9M	230.4M	232M	217.9M	223.4M	224.3M	236.7M	227.5M	232.1M	230.8M	206.1M	207.8M	232.7M	216.3M	221.3M	220.3M	235.3M	236.4M	255.5M	264.8M	266.2M	261.8M	263.1M	258.8M	276.1M	243.2M	247.9M	234.5M
Gross Profit	98.6M	104.2M	100.4M	97.6M	89.7M	101.2M	95.3M	92.6M	82.6M	91.2M	92.4M	73.7M	83.1M	91M	108.3M	102.5M	95.1M	110.5M	110.8M	119.1M	115.2M	142M	136M	146.9M	127.3M	140.1M	139.9M	135.8M	123.9M
Operating Income	19.7M	35.1M	23.1M	17.1M	17.9M	16.6M	26.8M	21.9M	8.4M	31.3M	36.6M	22M	13.1M	12.7M	16.4M	14.3M	8.6M	13.7M	-10.9M	10M	5.7M	-56.5M	23.3M	19.8M	22.1M	22.9M	26.2M	16.2M	23.1M
Interest Income	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Pretax Income	3.7M	19.7M	10.1M	3.9M	6.1M	3.8M	-20.8M	-11.7M	-14.9M	7.3M	12.5M	-1.9M	-11.8M	-12.8M	-9.6M	-35M	-6.9M	-1.5M	-26.2M	-5.1M	21.9M	-68.2M	11.7M	8.6M	11.3M	11.4M	14.9M	5M	11.8M
Net Income	5M	21.8M	4.2M	3.1M	5.1M	4.2M	-15.6M	-11.1M	-15.4M	7.3M	10.9M	-4.6M	-21.5M	-11.9M	-7.7M	-27.2M	-13.5M	-12.5M	-20.9M	2.3M	7.1M	-52.5M	7.7M	6.2M	8.8M	7.2M	10.2M	3.1M	-4.2M
Selling & General & Admin	66.4M	15.5M	63.6M	68.4M	59.6M	71.1M	54.4M	56.6M	58.9M	44.7M	39.9M	35.5M	52.9M	59.9M	73.7M	70M	67.5M	78.2M	102.2M	89M	91.4M	179.2M	93.8M	108.5M	86.9M	97.5M	95.1M	99.1M	79.7M
Research & Development	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	12.5M	53.6M	13.7M	12.1M	12.2M	-900K	-1M	-800K	-1M	-1.1M	-1.1M	-1.2M	-1.1M	-1.2M	-1.2M	-35.3M	-1.6M	-1.4M	-1.5M	-1.4M	28.5M	n/a	374.5M	390.2M	364M	n/a	356.9M	367.5M	335.3M
Operating Expenses	78.9M	69.1M	77.3M	80.5M	71.8M	84.6M	68.5M	70.7M	74.2M	59.9M	55.8M	51.7M	70M	78.3M	91.9M	88.2M	86.5M	96.8M	121.7M	109.1M	109.5M	198.5M	112.7M	127.1M	105.2M	117.2M	113.7M	119.6M	100.8M
Interest Expense	15M	14.2M	12.2M	12.1M	10.9M	11.7M	13M	22.5M	22.3M	22.9M	23M	22.7M	23.8M	24.3M	24.8M	14M	13.9M	13.8M	13.8M	13.7M	12.3M	11.7M	11.6M	11.2M	10.8M	11.2M	11.3M	11.2M	11.3M
Selling & Marketing Expenses	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	317.8M	307M	307.7M	312.5M	289.7M	308M	292.8M	307.4M	301.7M	292M	286.6M	257.8M	277.8M	311M	308.2M	309.5M	306.8M	332.1M	358.1M	364.6M	374.3M	464.7M	374.5M	390.2M	364M	393.3M	356.9M	367.5M	335.3M
Income Tax Expense	-1.3M	-2.1M	5.9M	800K	1M	-400K	-5.2M	-600K	500K	21.8M	1.6M	2.7M	9.7M	-900K	-1.9M	-7.8M	6.6M	11M	-5.3M	-7.4M	14.8M	-15.7M	4M	2.4M	2.5M	4.2M	4.7M	1.9M	16M
Shares Outstanding (Basic)	100.7M	96.8M	96.6M	96.6M	95.7M	95.6M	96M	87.2M	79.6M	77.9M	77.9M	77.8M	77.4M	76.7M	76.4M	66.1M	64.8M	64.5M	64.5M	64.5M	63.8M	63.1M	63.1M	63M	62.1M	61.9M	62.2M	62.5M	62.4M
Shares Outstanding (Diluted)	100.7M	100.3M	100.1M	100.2M	99.5M	99.6M	96M	87.2M	79.6M	88.8M	88.7M	77.8M	77.4M	76.7M	76.4M	66.1M	64.8M	64.5M	64.5M	66.4M	66.2M	63.1M	66.2M	66.3M	66.1M	66.4M	66.4M	66M	62.4M
EPS (Basic)	0.05	0.23	0.04	0.03	0.05	0.04	-0.16	-0.13	-0.19	0.09	0.14	-0.06	-0.28	-0.16	-0.1	-0.41	-0.21	-0.19	-0.32	0.04	0.11	-0.83	0.12	0.10	0.14	0.12	0.16	0.05	-0.07
EPS (Diluted)	0.05	0.22	0.04	0.03	0.05	0.04	-0.16	-0.13	-0.19	0.08	0.12	-0.06	-0.28	-0.16	-0.1	-0.41	-0.21	-0.19	-0.32	0.03	0.11	-0.83	0.12	0.09	0.13	0.11	0.15	0.05	-0.07
EBITDA	31.2M	47.6M	36M	28.1M	29.2M	29.2M	6.3M	35.2M	22.7M	45.4M	51.4M	37M	29.1M	29.9M	33.4M	-2.8M	26M	30.9M	7.1M	28.7M	52.3M	-37.2M	42.2M	38.4M	40.4M	42.6M	44.8M	36.7M	44.2M
EBIT	18.7M	33.9M	22.3M	16M	17M	27.2M	-7.8M	10.8M	7.4M	53.1M	35.5M	20.8M	12M	35.8M	15.2M	-21M	7M	26.1M	-12.4M	8.6M	34.2M	n/a	n/a	n/a	n/a	33.8M	n/a	n/a	n/a
Depreciation & Amortization	11.5M	12.5M	12.9M	11M	11.3M	13.5M	14.1M	14.1M	15.3M	15.2M	15.9M	16.2M	17.1M	18.4M	18.2M	18.2M	19M	18.6M	19.5M	20.1M	18.1M	19.3M	18.9M	18.6M	18.3M	19.7M	18.6M	20.5M	21.1M