Maven
MIG3.LMaven Income and Growth VCT 3 PLC Price (MIG3.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
112,032,104
(45.2729)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Maven Income and Growth VCT 3 PLCCurrency: GBp
| YEAR | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||
| Revenue |
14,000.00
+0% |
18,000.00
+29% |
21,000.00
+17% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
1,400,000.00
+0% |
2,218,000.00
+58% |
3,779,000.00
+70% |
4,488,000.00
+19% |
2,469,000.00
-45% |
318,000.00
-87% |
472,000.00
+48% |
556,000.00
+18% |
600,000.00
+8% |
7,087,000.00
+1,081% |
23,000.00
-100% |
-828,000.00
-3,700% |
|
| Cost of Revenue | |||||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 929,000.00 | 896,000.00 | 1,068,000.00 | 1,067,000.00 | 1,131,000.00 | 2,220,000.00 | 1,469,000.00 | 3,070,000.00 | |
| Gross Profit | |||||||||||||||||||||||
| Gross Profit |
14,000.00
+0% |
18,000.00
+29% |
21,000.00
+17% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
1,400,000.00
+0% |
2,218,000.00
+58% |
3,779,000.00
+70% |
4,488,000.00
+19% |
1,540,000.00
-66% |
-578,000.00
-138% |
-596,000.00
+3% |
-511,000.00
-14% |
-531,000.00
+4% |
4,867,000.00
-1,017% |
-1,446,000.00
-130% |
-3,898,000.00
+170% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.62%) | (-1.82%) | (-1.26%) | (-0.92%) | (-0.89%) | (0.69%) | (-62.87%) | (4.71%) | |
| Operating Expenses | |||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.64 | 0.01 | 0.02 | 5.02 | 0.28 | -6.21 | -0.08 | 0.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 320,000.00 | 404,000.00 | 415,000.00 | 290,000.00 | 408,000.00 | 291,000.00 | 398,000.00 | 300,000.00 | 327,000.00 | 356,000.00 | 479,000.00 | 452,000.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 320,000.00 | 404,000.00 | 415,000.00 | 290,000.00 | 408,000.00 | 291,000.00 | 398,000.00 | 300,000.00 | 327,000.00 | 356,000.00 | 479,000.00 | 452,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 69,000.00 | 97,000.00 | 114,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 31,000.00 | -1,814,000.00 | -3,364,000.00 | -4,273,000.00 | -2,061,000.00 | -27,000.00 | -74,000.00 | -256,000.00 | -273,000.00 | -6,731,000.00 | 456,000.00 | 2,815,000.00 | |
| Other Expenses | -38,000.00 | -236,000.00 | -179,000.00 | 322,000.00 | -101,000.00 | 14,000.00 | -250,000.00 | -734,000.00 | -127,000.00 | -793,000.00 | 156,000.00 | 102,000.00 | 92,000.00 | -75,000.00 | 113,000.00 | 40,706,349.00 | 62,607,301.00 | 68,673,884.00 | 77,118,360.00 | 79,296,960.00 | 97,545,818.00 | 0.00 | |
| Total Operating Expenses | -38,000.00 | -236,000.00 | -179,000.00 | 235,000.00 | -101,000.00 | 999,000.00 | -250,000.00 | -734,000.00 | -127,000.00 | -793,000.00 | 400,000.00 | 404,000.00 | 415,000.00 | 215,000.00 | 408,000.00 | 291,000.00 | 398,000.00 | 300,000.00 | 327,000.00 | 356,000.00 | 479,000.00 | 1,987,000.00 | |
| Cost and Exponses | -38,000.00 | -236,000.00 | -179,000.00 | 235,000.00 | -101,000.00 | 999,000.00 | -250,000.00 | -734,000.00 | -127,000.00 | -793,000.00 | 400,000.00 | 404,000.00 | 415,000.00 | 215,000.00 | 408,000.00 | 291,000.00 | 398,000.00 | 300,000.00 | 327,000.00 | 356,000.00 | 479,000.00 | 1,987,000.00 | |
| Operating Income | |||||||||||||||||||||||
| Operating Income |
38,000.00
+0% |
236,000.00
+521% |
179,000.00
-24% |
87,000.00
-51% |
101,000.00
+16% |
272,000.00
+169% |
250,000.00
-8% |
734,000.00
+194% |
127,000.00
-83% |
793,000.00
+524% |
1,000,000.00
+26% |
1,814,000.00
+81% |
3,364,000.00
+85% |
4,273,000.00
+27% |
2,061,000.00
-52% |
27,000.00
-99% |
74,000.00
+174% |
256,000.00
+246% |
273,000.00
+7% |
6,731,000.00
+2,366% |
-456,000.00
-107% |
-2,815,000.00
+517% |
|
| Operating Income Ratio | (2.71%) | (13.11%) | (8.52%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.71%) | (0.82%) | (0.89%) | (0.95%) | (0.83%) | (0.08%) | (0.16%) | (0.46%) | (0.46%) | (0.95%) | (-19.83%) | (3.40%) | |
| Other Income and Exp... | |||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,000.00 | 4,000.00 | 2,000.00 | 1,000.00 | 4,000.00 | 14,000.00 | 35,000.00 | 60,000.00 | 21,000.00 | 2,000.00 | 55,000.00 | 240,000.00 | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Other Income/Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 255,000.00 | 0.00 | 524,000.00 | 0.00 | 1,068,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| EBITDA | |||||||||||||||||||||||
| EBITDA | 0.00 | 0.00 | 293,000.00 | 87,000.00 | 356,000.00 | 773,000.00 | 774,000.00 | 734,000.00 | 1,195,000.00 | 793,000.00 | 0.00 | -723,000.00 | -1,828,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| EBITDA ratio | (7.64%) | (18.50%) | (13.95%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.74%) | (0.82%) | (0.89%) | (0.95%) | (0.83%) | (0.08%) | (0.16%) | (0.46%) | (0.46%) | (0.95%) | (-19.83%) | (0.00%) | |
| Income Before Tax | |||||||||||||||||||||||
| Income Before Tax | 38,000.00 | 236,000.00 | 179,000.00 | 87,000.00 | 101,000.00 | 272,000.00 | 250,000.00 | 734,000.00 | 127,000.00 | 793,000.00 | 1,000,000.00 | 1,814,000.00 | 3,364,000.00 | 4,273,000.00 | 2,061,000.00 | 27,000.00 | 74,000.00 | 256,000.00 | 273,000.00 | 6,731,000.00 | -456,000.00 | -2,815,000.00 | |
| Income Before Tax Ratio | (2.71%) | (13.11%) | (8.52%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.71%) | (0.82%) | (0.89%) | (0.95%) | (0.83%) | (0.08%) | (0.16%) | (0.46%) | (0.46%) | (0.95%) | (-19.83%) | (3.40%) | |
| Income Tax Expense | |||||||||||||||||||||||
| Income Tax Expense | 9,000.00 | 42,000.00 | 29,000.00 | 12,000.00 | 20,000.00 | 48,000.00 | 47,000.00 | 144,000.00 | 25,000.00 | 108,000.00 | 219,000.00 | 68,000.00 | 55,000.00 | 116,000.00 | 2,061,000.00 | 27,000.00 | -161,141.00 | 256,000.00 | 273,000.00 | 6,731,000.00 | -456,000.00 | 0.00 | |
| Net Income | |||||||||||||||||||||||
| Net Income | 29,000.00
+0% |
194,000.00
+569% |
150,000.00
-23% |
75,000.00
-50% |
81,000.00
+8% |
224,000.00
+177% |
203,000.00
-9% |
590,000.00
+191% |
102,000.00
-83% |
685,000.00
+572% |
781,000.00
+14% |
1,746,000.00
+124% |
3,309,000.00
+90% |
4,157,000.00
+26% |
2,061,000.00
-50% |
27,000.00
-99% |
74,000.00
+174% |
256,000.00
+246% |
273,000.00
+7% |
6,731,000.00
+2,366% |
-456,000.00
-107% |
-2,815,000.00
+517% |
|
| Net Income Ratio | (2.07%) | (10.78%) | (7.14%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.56%) | (0.79%) | (0.88%) | (0.93%) | (0.83%) | (0.08%) | (0.16%) | (0.46%) | (0.46%) | (0.95%) | (-19.83%) | (3.40%) | |
| Earning Per Share | |||||||||||||||||||||||
| Basic EPS | 0.00 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.00 | 0.02 | 0.03 | 0.05 | 0.09 | 0.10 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 | -0.01 | -0.03 | |
| Diluted EPS | 0.00 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.00 | 0.02 | 0.03 | 0.05 | 0.09 | 0.10 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 | -0.01 | -0.03 | |
| Share Outstanding | |||||||||||||||||||||||
| Basic Share Outstanding | 7,250,000.00 | 10,328,000.00 | 10,389,951.00 | 10,170,995.00 | 9,822,544.00 | 9,744,243.00 | 9,744,243.00 | 27,460,383.00 | 28,707,938.00 | 30,083,549.00 | 31,115,863.00 | 32,046,681.00 | 35,869,914.00 | 40,322,421.00 | 41,121,125.00 | 40,706,349.00 | 62,607,303.00 | 68,673,884.00 | 77,118,360.00 | 79,296,960.00 | 77,118,360.00 | 112,035,341.00 | |
| Diluted Share Outstanding | 7,250,000.00 | 10,328,000.00 | 10,389,951.00 | 10,170,995.00 | 9,822,544.00 | 9,744,243.00 | 9,744,243.00 | 27,460,383.00 | 28,707,938.00 | 30,083,549.00 | 31,115,863.00 | 32,046,681.00 | 35,869,914.00 | 40,322,421.00 | 41,121,125.00 | 40,706,349.00 | 62,607,303.00 | 68,673,884.00 | 77,118,360.00 | 79,296,960.00 | 77,118,360.00 | 112,032,104.00 | |