MCS
MSG.AXMCS Services Limited Price (MSG.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
198,691,100
(1.4508)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
MCS Services LimitedCurrency: AUD
| YEAR | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
11,829,000.00
+0% |
18,101,000.00
+53% |
19,120,000.00
+6% |
23,563,000.00
+23% |
25,111,000.00
+7% |
38,083,000.00
+52% |
43,796,000.00
+15% |
38,650,000.00
-12% |
538,000.00
-99% |
||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 8,544,000.00 | 13,422,000.00 | 14,442,000.00 | 18,183,000.00 | 22,801,000.00 | 31,241,000.00 | 39,674,000.00 | 36,863,000.00 | 538,000.00 | ||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
3,285,000.00
+0% |
4,679,000.00
+42% |
4,678,000.00
0% |
5,380,000.00
+15% |
2,310,000.00
-57% |
6,842,000.00
+196% |
4,122,000.00
-40% |
1,787,000.00
-57% |
0.00
+0% |
||||||
| Gross Profit Ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.28%) | (0.26%) | (0.24%) | (0.23%) | (0.09%) | (0.18%) | (0.09%) | (0.05%) | (0.00%) | ||||||
| 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 | ||||||
| General and Administrative | 389,406.00 | 632,296.00 | 404,344.00 | 265,709.00 | 1,524,000.00 | 2,876,000.00 | 3,913,000.00 | 3,993,000.00 | 2,761,000.00 | 3,070,000.00 | 3,418,000.00 | 3,991,000.00 | 0.00 | ||||||
| Selling, General & Admin... | 389,406.00 | 632,296.00 | 404,344.00 | 265,709.00 | 2,619,000.00 | 3,106,000.00 | 4,105,000.00 | 3,969,000.00 | 1,998,000.00 | 4,880,000.00 | 2,414,000.00 | 2,676,000.00 | 580,000.00 | ||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 226,409.00 | 129,000.00 | 1,095,000.00 | 230,000.00 | 192,000.00 | -24,000.00 | -763,000.00 | 1,810,000.00 | -1,004,000.00 | -1,315,000.00 | 0.00 | ||||||
| Depreciation and Amortiz... | 3,503.00 | 2,376.00 | 720.00 | 584.00 | 649,000.00 | 176,000.00 | 373,000.00 | 152,000.00 | 144,000.00 | 144,000.00 | 185,000.00 | 490,000.00 | 538,000.00 | ||||||
| Other Expenses | 208,521.00 | 372,974.00 | 0.00 | 14,739.00 | -1,426,000.00 | 17,000.00 | -213,000.00 | -429,000.00 | 225,000.00 | 5,000.00 | 12,000.00 | -1,101,000.00 | 0.00 | ||||||
| Total Operating Expenses | 597,927.00 | 1,005,270.00 | 5,926,150.00 | 2,441,594.00 | 9,289,000.00 | 4,122,000.00 | 5,342,000.00 | 5,558,000.00 | 1,998,000.00 | 4,880,000.00 | 2,414,000.00 | 2,676,000.00 | 42,000.00 | ||||||
| Cost and Exponses | 597,927.00 | 1,005,270.00 | 5,926,150.00 | 2,427,000.00 | 17,833,000.00 | 17,544,000.00 | 19,784,000.00 | 23,741,000.00 | 24,799,000.00 | 36,121,000.00 | 42,088,000.00 | 39,539,000.00 | 580,000.00 | ||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
-597,927.00
+0% |
-1,005,270.00
+68% |
-5,926,150.00
+490% |
-1,307,000.00
-78% |
-1,891,000.00
+45% |
653,000.00
-135% |
-591,000.00
-191% |
251,000.00
-142% |
312,000.00
+24% |
1,962,000.00
+529% |
1,708,000.00
-13% |
-889,000.00
-152% |
-580,000.00
-35% |
||||||
| Operating Income Ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-0.16%) | (0.04%) | (-0.03%) | (0.01%) | (0.01%) | (0.05%) | (0.04%) | (-0.02%) | (-1.08%) | ||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 76,819.00 | 35,212.00 | 4,296.00 | 19,327.00 | 10,000.00 | 27,000.00 | 11,000.00 | 16,000.00 | 7,000.00 | 13,000.00 | 15,000.00 | 14,000.00 | 4,000.00 | ||||||
| Interest Expenses | 0.00 | 0.00 | 8,785.00 | 4,256.00 | 11,000.00 | 38,000.00 | 21,000.00 | 24,000.00 | 32,000.00 | 34,000.00 | 36,000.00 | 145,000.00 | 78,000.00 | ||||||
| Total Other Income/Exp... | 56,427.00 | 35,212.00 | -4,489.00 | -1,104,784.00 | -4,103,000.00 | -123,000.00 | -84,000.00 | -445,000.00 | 75,000.00 | -16,000.00 | -9,000.00 | -1,243,000.00 | 1,275,000.00 | ||||||
| EBITDA | |||||||||||||||||||
| EBITDA | -517,605.00 | -1,002,894.00 | -5,921,134.00 | -2,406,945.00 | -5,334,000.00 | 744,000.00 | -239,000.00 | -18,000.00 | 563,000.00 | 2,124,000.00 | 1,492,000.00 | -1,399,000.00 | 1,311,000.00 | ||||||
| EBITDA ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-0.11%) | (0.05%) | (-0.01%) | (0.02%) | (0.02%) | (0.06%) | (0.04%) | (-0.01%) | (2.44%) | ||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -521,108.00 | -970,058.00 | -5,930,639.00 | -2,411,784.00 | -5,994,000.00 | 530,000.00 | -675,000.00 | -194,000.00 | 387,000.00 | 1,946,000.00 | 1,271,000.00 | -2,569,000.00 | 695,000.00 | ||||||
| Income Before Tax Ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-0.51%) | (0.03%) | (-0.04%) | (-0.01%) | (0.02%) | (0.05%) | (0.03%) | (-0.07%) | (1.29%) | ||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 0.00 | 0.00 | 111,082.00 | 48,068.00 | 86,000.00 | 71,000.00 | 2,000.00 | 5,000.00 | 71,000.00 | 391,000.00 | 205,000.00 | -690,000.00 | -18,000.00 | ||||||
| Net Income | |||||||||||||||||||
| Net Income | -521,108.00
+0% |
-970,058.00
+86% |
-6,041,721.00
+523% |
-2,459,852.00
-59% |
-5,908,000.00
+140% |
459,000.00
-108% |
-677,000.00
-247% |
-199,000.00
-71% |
316,000.00
-259% |
1,555,000.00
+392% |
1,066,000.00
-31% |
-1,879,000.00
-276% |
-812,000.00
-57% |
||||||
| Net Income Ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-0.50%) | (0.03%) | (-0.04%) | (-0.01%) | (0.01%) | (0.04%) | (0.02%) | (-0.05%) | (-1.51%) | ||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -0.24 | -0.34 | -1.10 | -0.10 | -0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | -0.01 | 0.00 | ||||||
| Diluted EPS | -0.24 | -0.34 | -1.10 | -0.10 | -0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | -0.01 | 0.00 | ||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 2,182,069.00 | 2,825,688.00 | 5,503,578.00 | 23,701,407.00 | 133,796,000.00 | 203,926,563.00 | 193,428,571.00 | 188,536,000.00 | 187,157,000.00 | 186,275,000.00 | 187,302,776.00 | 195,849,641.00 | 198,691,100.00 | ||||||
| Diluted Share Outstanding | 2,182,069.00 | 2,825,688.00 | 5,503,578.00 | 23,701,407.00 | 133,796,000.00 | 207,927,000.00 | 193,732,543.00 | 188,536,000.00 | 190,757,000.00 | 197,675,000.00 | 190,493,581.00 | 195,849,641.00 | 198,691,100.00 | ||||||