Minoan
MIN.LMinoan Group Plc Price (MIN.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
738,256,428
(13.9459)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Minoan Group PlcCurrency: GBp
| YEAR | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
7,388,000.00
+0% |
37,379,000.00
+406% |
9,217,000.00
-75% |
5,932.00
-100% |
6,816.00
+15% |
7,317,000.00
+107,250% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 6,405,000.00 | 33,646,000.00 | 4,021,000.00 | 252.00 | 323.00 | 13,000.00 | 8,000.00 | 1,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
983,000.00
+0% |
3,733,000.00
+280% |
5,196,000.00
+39% |
5,680.00
-100% |
6,493.00
+14% |
7,304,000.00
+112,390% |
-8,000.00
-100% |
-1,000.00
-88% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
||
| Gross Profit Ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.13%) | (0.10%) | (0.56%) | (0.96%) | (0.95%) | (1.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | ||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 866,000.00 | 457,000.00 | 501,000.00 | 511,000.00 | 595,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 457.00 | 501.00 | 6,580.00 | 365.00 | 666.00 | 665.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6,004.00 | 6,133.00 | 7,091.00 | 960.00 | 1,162,000.00 | 756,000.00 | 799,000.00 | 864,000.00 | 511,000.00 | 541,000.00 | 536,000.00 | ||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5,547.00 | 5,632.00 | 511.00 | 595.00 | 504,000.00 | 92,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| Depreciation and Amortiz... | 12,000.00 | 29,000.00 | 16,000.00 | 14,000.00 | 18,000.00 | 59,000.00 | 169,000.00 | 102.00 | 103.00 | 13,000.00 | 8,000.00 | 1,000.00 | 1,000.00 | 1,000.00 | 511,000.00 | 541,000.00 | 536,000.00 | ||
| Other Expenses | 822,000.00 | 2,359,000.00 | 921,000.00 | 1,261,000.00 | 1,756,000.00 | 4,157,000.00 | 5,802,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| Total Operating Expenses | 822,000.00 | 2,598,000.00 | 921,000.00 | 1,261,000.00 | 1,756,000.00 | 5,023,000.00 | 6,259,000.00 | 6,446.00 | 7,719.00 | 960.00 | 1,162,000.00 | 756,000.00 | 799,000.00 | 864,000.00 | 511,000.00 | 541,000.00 | 536,000.00 | ||
| Cost and Exponses | 822,000.00 | 2,598,000.00 | 921,000.00 | 1,261,000.00 | 8,161,000.00 | 38,669,000.00 | 10,280,000.00 | 6,698.00 | 8,042.00 | 960.00 | 1,170,000.00 | 757,000.00 | 799,000.00 | 864,000.00 | 511,000.00 | 541,000.00 | 536,000.00 | ||
| Operating Income | |||||||||||||||||||
| Operating Income |
-822,000.00
+0% |
-2,598,000.00
+216% |
-921,000.00
-65% |
-1,261,000.00
+37% |
-1,615,000.00
+28% |
-1,290,000.00
-20% |
-1,063,000.00
-18% |
-453.00
-100% |
-598.00
+32% |
-960.00
+61% |
-1,170,000.00
+121,775% |
-757,000.00
-35% |
-799,000.00
+6% |
-864,000.00
+8% |
-511,000.00
-41% |
-541,000.00
+6% |
-536,000.00
-1% |
||
| Operating Income Ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-0.22%) | (-0.03%) | (-0.12%) | (-0.08%) | (-0.09%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | ||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 19,000.00 | 104,000.00 | 1,000.00 | 0.00 | 0.00 | 0.00 | 119.00 | 270.00 | 394.00 | 1,341.00 | 725.00 | 148.00 | 1,014.00 | 579.00 | 194.00 | 477.00 | 0.00 | ||
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 57,000.00 | 119,000.00 | 270,000.00 | 1,022,000.00 | 1,341,000.00 | 725,000.00 | 148,000.00 | 1,278,000.00 | 12,000.00 | 238,000.00 | 524,000.00 | 0.00 | ||
| Total Other Income/Exp... | 19,000.00 | 935,605.00 | 1,000.00 | 0.00 | 0.00 | -57,000.00 | -119,000.00 | -583,000.00 | -1,022,000.00 | -1,312,000.00 | -1,834,000.00 | -3,208,000.00 | -1,278,000.00 | -12,000.00 | -238,000.00 | -524,000.00 | 7,000.00 | ||
| EBITDA | |||||||||||||||||||
| EBITDA | -810,000.00 | -1,643,032.00 | -903,939.00 | -1,247,000.00 | -1,538,925.00 | -1,231,000.00 | -894,000.00 | -221,000.00 | -287,000.00 | -947,000.00 | -2,271,000.00 | -3,816,000.00 | -798,000.00 | -864,000.00 | -511,000.00 | -541,000.00 | 7,000.00 | ||
| EBITDA ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-0.10%) | (-0.03%) | (-0.10%) | (-0.06%) | (-0.07%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | ||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -803,000.00 | -2,494,000.00 | -920,000.00 | -1,261,000.00 | -1,615,000.00 | -1,347,000.00 | -1,182,000.00 | -1,036.00 | -1,620.00 | -2,301.00 | -3,004,000.00 | -3,965,000.00 | -2,077,000.00 | -876,000.00 | -749,000.00 | -1,065,000.00 | -529,000.00 | ||
| Income Before Tax Ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-0.22%) | (-0.04%) | (-0.13%) | (-0.17%) | (-0.24%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | ||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | -19,000.00 | 374,000.00 | -1,000.00 | 0.00 | 842,000.00 | 24,000.00 | -32,000.00 | 0.00 | 0.00 | -12,987.00 | -488,000.00 | -943,000.00 | -1.00 | -1.00 | -511.00 | -541.00 | 0.00 | ||
| Net Income | |||||||||||||||||||
| Net Income | -803,000.00
+0% |
-2,494,000.00
+211% |
-920,000.00
-63% |
-1,261,000.00
+37% |
-1,615,000.00
+28% |
-1,371,000.00
-15% |
-1,172,000.00
-15% |
-1,036.00
-100% |
-1,620.00
+56% |
-2,301.00
+42% |
-2,516,000.00
+109,244% |
-3,022,000.00
+20% |
-2,077,000.00
-31% |
-876,000.00
-58% |
-749,000.00
-14% |
-1,065,000.00
+42% |
-529,000.00
-50% |
||
| Net Income Ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-0.22%) | (-0.04%) | (-0.13%) | (-0.17%) | (-0.24%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | ||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -0.02 | -0.05 | -0.02 | -0.02 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| Diluted EPS | -0.02 | -0.05 | -0.02 | -0.02 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 38,094,000.00 | 49,825,571.00 | 54,858,945.00 | 71,458,212.00 | 91,103,126.00 | 120,434,862.00 | 150,942,792.00 | 168,636.00 | 182,214.00 | 190,972.00 | 204,548,735.00 | 222,467,332.00 | 338,627,016.00 | 444,380,229.00 | 550,510,460.00 | 647,900,567.00 | 738,826,000.00 | ||
| Diluted Share Outstanding | 38,094,000.00 | 49,825,571.00 | 54,858,945.00 | 71,458,212.00 | 91,103,126.00 | 120,434,862.00 | 150,942,792.00 | 168,636.00 | 182,214.00 | 190,972.00 | 204,548,735.00 | 222,467,332.00 | 338,627,016.00 | 444,380,229.00 | 550,510,460.00 | 647,900,567.00 | 738,256,428.00 | ||