MVP
COM:MEDIAVALET
MediaValet
- Stock
Last Close
1.70
02/04 18:03
Market Cap
74.99M
Beta: -
Volume Today
153.24K
Avg: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Dec '13 | Mar '14 | Jun '14 | Sep '14 | Dec '14 | Mar '15 | Jun '15 | Sep '15 | Dec '15 | Mar '16 | Jun '16 | Sep '16 | Dec '16 | Mar '17 | Jun '17 | Sep '17 | Dec '17 | Mar '18 | Jun '18 | Sep '18 | Dec '18 | Mar '19 | Jun '19 | Sep '19 | Dec '19 | Mar '20 | Jun '20 | Sep '20 | Dec '20 | Mar '21 | Jun '21 | Sep '21 | Dec '21 | Mar '22 | Jun '22 | Sep '22 | Dec '22 | Mar '23 | Jun '23 | Sep '23 | Dec '23 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 931.27K - | 1.07M 15.15% | 1.06M 1.12% | 110.62K 89.57% | 388.99K 251.65% | 215.29K 44.65% | 185.12K 14.01% | 304.91K 64.71% | 237.36K 22.16% | 253.41K 6.76% | 339.61K 34.02% | 364.24K 7.25% | 392.24K 7.69% | 465.96K 18.79% | 533.27K 14.45% | 598.54K 12.24% | 589.97K 1.43% | 615.04K 4.25% | 696.42K 13.23% | 769.74K 10.53% | 841.92K 9.38% | 996.08K 18.31% | 1.12M 12.34% | 1.37M 22.34% | 1.68M 22.50% | 1.72M 2.84% | 1.75M 1.26% | 1.89M 8.36% | 2.11M 11.42% | 2.17M 3.01% | 2.25M 3.40% | 2.35M 4.82% | 2.57M 9.10% | 2.82M 9.67% | 3.13M 11.18% | 3.28M 4.70% | 3.61M 10.19% | 3.88M 7.40% | 4.06M 4.65% | 4.12M 1.55% | 4.33M 5.05% | |
cost of revenue | 472.14K - | 477.72K 1.18% | 521.61K 9.19% | 77.17K 85.21% | 100.99K 30.87% | 93.70K 7.22% | 91.00K 2.88% | 104.26K 14.57% | 39.88K 61.75% | 67.85K 70.16% | 86.95K 28.15% | 71.44K 17.84% | 81.41K 13.96% | 82.86K 1.78% | 89.28K 7.75% | 96.17K 7.72% | 123.17K 28.07% | 123.57K 0.33% | 167.27K 35.36% | 176.00K 5.22% | 160.06K 9.06% | 145.41K 9.15% | 156.69K 7.75% | 185.78K 18.57% | 265.75K 43.05% | 299.53K 12.71% | 326.97K 9.16% | 337.53K 3.23% | 320.03K 5.19% | 397.57K 24.23% | 436.90K 9.89% | 392.86K 10.08% | 468.49K 19.25% | 486.41K 3.82% | 576.06K 18.43% | 609.79K 5.85% | 737.00K 20.86% | 768.55K 4.28% | 787.88K 2.51% | 782.21K 0.72% | 970.49K 24.07% | |
gross profit | 459.13K - | 594.63K 29.51% | 538.74K 9.40% | 33.45K 93.79% | 288K 760.96% | 121.59K 57.78% | 94.12K 22.59% | 200.65K 113.19% | 197.48K 1.58% | 185.56K 6.04% | 252.66K 36.16% | 292.81K 15.89% | 310.83K 6.16% | 383.10K 23.25% | 444.00K 15.90% | 502.37K 13.15% | 466.80K 7.08% | 491.47K 5.29% | 529.15K 7.67% | 593.74K 12.21% | 681.86K 14.84% | 850.66K 24.76% | 962.26K 13.12% | 1.18M 22.96% | 1.41M 19.28% | 1.43M 0.99% | 1.42M 0.40% | 1.55M 9.54% | 1.79M 15.02% | 1.77M 0.78% | 1.81M 1.95% | 1.96M 8.42% | 2.10M 7.07% | 2.33M 10.98% | 2.56M 9.67% | 2.67M 4.44% | 2.88M 7.75% | 3.11M 8.20% | 3.27M 5.18% | 3.34M 2.10% | 3.36M 0.60% | |
selling and marketing expenses | 146.57K - | 213.56K 45.71% | 236.38K 10.68% | 82.90K 64.93% | 127.81K 54.18% | 133.89K 4.76% | 9.98K 92.54% | 206.19K 1,965.45% | 266.91K 29.45% | 481.84K 80.52% | 439.95K 8.69% | 476.59K 8.33% | 553.15K 16.06% | 494.52K 10.60% | 494.94K 0.08% | 406.17K 17.94% | 275.53K 32.16% | 407.64K 47.95% | 575.37K 41.15% | 565.83K 1.66% | 556.69K 1.62% | 586.56K 5.36% | 608.99K 3.82% | 655.86K 7.70% | 659.18K 0.51% | 797.88K 21.04% | 846.17K 6.05% | 1.16M 37.27% | 834.10K 28.19% | 1.21M 45.15% | 1.57M 29.77% | 1.55M 1.05% | 1.72M 10.43% | 1.63M 4.84% | 1.69M 3.42% | 1.67M 0.92% | 1.76M 5.40% | 1.85M 5.01% | 1.95M 5.32% | 2.03M 3.80% | ||
general and administrative expenses | 217.79K - | 194.73K 10.59% | 226.51K 16.32% | 249.01K 9.93% | 789.82K 217.19% | 215.71K 72.69% | 256.76K 19.03% | 319.50K 24.44% | 572.07K 79.05% | 410.65K 28.22% | 401.22K 2.30% | 406.95K 1.43% | 522.18K 28.31% | 430.44K 17.57% | 410.70K 4.59% | 398.56K 2.96% | 399.74K 0.30% | 460.17K 15.12% | 459.73K 0.09% | 395.41K 13.99% | 499.05K 26.21% | 396.04K 20.64% | 523.58K 32.20% | 541.17K 3.36% | 715.75K 32.26% | 632.24K 11.67% | 603.06K 4.62% | 630.52K 4.55% | 601.34K 4.63% | 758.04K 26.06% | 1.04M 37.75% | 1.08M 3.00% | 1.16M 7.68% | 1.33M 14.98% | 1.45M 8.70% | 1.39M 4.11% | 1.50M 7.72% | 2.02M 35.00% | 1.32M 34.45% | 1.17M 11.91% | ||
selling general and administrative expenses | 364.36K - | 408.29K 12.06% | 462.89K 13.37% | 331.90K 28.30% | 917.63K 176.47% | 349.60K 61.90% | 266.74K 23.70% | 525.70K 97.08% | 838.98K 59.59% | 892.48K 6.38% | 841.17K 5.75% | 883.54K 5.04% | 1.08M 21.71% | 924.96K 13.98% | 905.63K 2.09% | 804.73K 11.14% | 675.27K 16.09% | 867.80K 28.51% | 1.04M 19.28% | 961.24K 7.14% | 1.06M 9.83% | 982.60K 6.93% | 1.13M 15.26% | 1.20M 5.69% | 1.37M 14.86% | 1.43M 4.01% | 1.45M 1.34% | 1.79M 23.66% | 1.44M 19.90% | 1.97M 37.15% | 2.62M 32.84% | 2.63M 0.57% | 2.87M 9.31% | 2.97M 3.15% | 3.14M 5.79% | 3.06M 2.39% | 3.26M 6.45% | 3.87M 18.77% | 3.27M 15.41% | 3.19M 2.55% | 3.19M 0.05% | |
research and development expenses | 172.84K - | 275.78K 59.56% | 434.64K 57.60% | 369.17K 15.06% | 391.36K 6.01% | 437.63K 11.82% | 421.46K 3.70% | 465.90K 10.54% | 496.53K 6.58% | 635.15K 27.92% | 660.53K 4.00% | 675.99K 2.34% | 682.92K 1.02% | 627.63K 8.10% | 693.67K 10.52% | 612.18K 11.75% | 602.72K 1.55% | 549.18K 8.88% | 568.82K 3.58% | 511.72K 10.04% | 480.75K 6.05% | 530.19K 10.28% | 565.90K 6.74% | 641.63K 13.38% | 822.15K 28.13% | 834.08K 1.45% | 828.15K 0.71% | 925.15K 11.71% | 839.81K 9.22% | 1.28M 51.95% | 1.58M 23.99% | 1.70M 7.69% | 2.10M 23.04% | 2.25M 7.34% | 2.14M 4.79% | 2.17M 1.20% | 2.17M 0.23% | 2.19M 0.72% | 2.03M 7.44% | 1.91M 5.52% | 1.26M 34.23% | |
other expenses | ||||||||||||||||||||||||||||||||||||||||||
cost and expenses | 1.08M - | 1.23M 13.74% | 1.49M 20.96% | 843.30K 43.22% | 1.48M 75.28% | 887.50K 39.96% | 785.77K 11.46% | 1.16M 47.81% | 1.45M 24.52% | 1.67M 15.13% | 1.66M 0.41% | 1.70M 2.55% | 1.91M 12.53% | 1.71M 10.81% | 1.76M 3.11% | 1.54M 12.44% | 1.41M 8.49% | 1.55M 9.88% | 1.78M 14.94% | 1.66M 6.84% | 1.71M 2.87% | 1.71M 0.06% | 1.90M 11.23% | 2.07M 9.19% | 2.56M 23.76% | 2.63M 2.54% | 2.67M 1.52% | 3.12M 16.89% | 2.66M 14.64% | 3.72M 39.60% | 4.71M 26.80% | 4.81M 2.12% | 5.52M 14.77% | 5.80M 4.94% | 5.96M 2.75% | 5.94M 0.31% | 6.27M 5.57% | 6.93M 10.52% | 6.19M 10.68% | 5.99M 3.25% | 5.42M 9.48% | |
operating expenses | 607.30K - | 750.03K 23.50% | 963.48K 28.46% | 766.13K 20.48% | 1.38M 79.76% | 793.80K 42.36% | 694.77K 12.48% | 1.06M 52.17% | 1.41M 33.03% | 1.60M 13.57% | 1.57M 1.62% | 1.63M 3.68% | 1.83M 12.47% | 1.62M 11.37% | 1.67M 2.88% | 1.44M 13.51% | 1.29M 10.93% | 1.43M 10.80% | 1.61M 13.17% | 1.48M 8.09% | 1.55M 4.28% | 1.56M 0.88% | 1.74M 11.55% | 1.89M 8.35% | 2.30M 21.85% | 2.33M 1.36% | 2.34M 0.54% | 2.78M 18.79% | 2.34M 15.79% | 3.32M 41.69% | 4.28M 28.83% | 4.42M 3.36% | 5.06M 14.37% | 5.31M 5.04% | 5.38M 1.31% | 5.33M 0.97% | 5.53M 3.81% | 6.16M 11.35% | 5.40M 12.33% | 5.20M 3.62% | 4.45M 14.52% | |
interest expense | 59.26K - | 45.90K 22.55% | 37.08K 19.20% | 22.16K 40.25% | 7.74K 65.06% | 11.31K 46.14% | 16.07K 42.01% | 8.73K 45.65% | 4.62K 47.11% | 3.59K 22.28% | 67.67K 1,784.82% | 53.42K 21.05% | 58.32K 9.16% | 99.99K 71.46% | 185.65K 85.68% | 200.82K 8.17% | 128.15K 36.19% | 131.71K 2.78% | 80.75K 38.69% | 84.53K 4.69% | 60.58K 28.34% | 76.76K 26.72% | 125.71K 63.77% | 100.92K 19.72% | 142.37K 41.07% | 79.44K 44.20% | 77.16K 2.87% | 39.66K 48.60% | 27.83K 29.82% | 26.88K 3.43% | 17.48K 34.96% | 19.83K 13.45% | 25.24K 27.26% | 24.23K 4.01% | 9.09K - | 61.73K - | ||||||
ebitda | -94.06K - | -96.90K 3.01% | -401.15K 314.00% | -642.06K 60.06% | -1.04M 61.37% | -616.70K 40.48% | -536.10K 13.07% | -804.92K 50.14% | -1.14M 41.81% | -1.35M 18.20% | -1.25M 7.09% | -1.26M 0.78% | -1.52M 20.40% | -1.20M 21.16% | -1.14M 4.62% | -903.53K 21.01% | -896.15K 0.82% | -981.25K 9.50% | -1.06M 8.38% | -859.59K 19.18% | -909.92K 5.86% | -677.08K 25.59% | -712.44K 5.22% | -662.92K 6.95% | -797.99K 20.38% | -856.42K 7.32% | -780.21K 8.90% | -1.11M 41.63% | -466.40K 57.79% | -1.46M 213.50% | -2.35M 60.91% | -2.44M 3.75% | -2.86M 17.36% | -2.89M 0.93% | -2.88M 0.27% | -2.76M 4.20% | -2.56M 7.35% | -2.98M 16.28% | -2.01M 32.49% | -1.80M 10.17% | -843.73K 53.25% | |
operating income | -164.17K - | -162.85K 0.80% | -467.10K 186.82% | -708.02K 51.58% | -1.10M 55.96% | -682.30K 38.21% | -601.71K 11.81% | -870.53K 44.68% | -1.21M 39.26% | -1.42M 17.03% | -1.32M 6.74% | -1.33M 0.74% | -1.60M 19.67% | -1.27M 20.34% | -1.22M 4.36% | -931.50K 23.35% | -905.18K 2.83% | -876.33K 3.19% | -1.05M 19.35% | -860.54K 17.72% | -836.13K 2.84% | -628.97K 24.78% | -680.06K 8.12% | -600.13K 11.75% | -694.16K 15.67% | -750.49K 8.12% | -765.09K 1.94% | -1.04M 35.90% | -1.05M 1.36% | -1.55M 46.65% | -2.47M 59.68% | -2.46M 0.35% | -2.96M 20.20% | -2.98M 0.82% | -2.82M 5.22% | -2.66M 5.87% | -2.66M 0.14% | -3.05M 14.75% | -2.13M 30.20% | -1.86M 12.42% | -1.09M 41.65% | |
depreciation and amortization | 70.11K - | 65.96K 5.92% | 65.96K 0% | 65.96K 0% | 68.17K 3.36% | 65.61K 3.77% | 65.61K 0.00% | 65.61K 0.00% | 70.86K 8.01% | 69.58K 1.81% | 69.58K 0% | 69.58K 0% | 73.96K 6.30% | 71.34K 3.54% | 71.34K 0% | 27.97K 60.79% | 9.04K 67.70% | 9.04K 0% | 9.87K 9.20% | 10.32K 4.63% | 10.29K 0.29% | 47.64K 362.77% | 42.25K 11.32% | 47.39K 12.19% | 101.19K 113.51% | 65.36K 35.41% | 64.78K 0.88% | 65.11K 0.50% | 67.77K 4.10% | 75.08K 10.79% | 76.74K 2.20% | 83.97K 9.43% | 90.40K 7.65% | 95.37K 5.50% | 100.72K 5.61% | 98.33K 2.38% | 98.59K 0.27% | 98.78K 0.18% | 99.02K 0.25% | 98.73K 0.29% | 243.19K 146.31% | |
total other income expenses net | -10.83K - | -40.37K 272.62% | 42.36K 204.95% | -24.66K 158.22% | -30.19K 22.43% | 19.91K 165.96% | 1.06K 94.69% | 13.98K 1,223.08% | 6.27K 55.14% | 14.77K 135.35% | 4.57K 69.08% | -3.36K 173.60% | -2.52K 24.91% | -6.62K 162.31% | -11.41K 72.41% | -11.02K 3.42% | 7.29K 166.20% | 7.45K 2.08% | -11.25K 251.05% | -19.63K 74.52% | 31.56K 260.75% | -24.18K 176.63% | -23.77K 1.70% | 7.41K 131.16% | -752 110.15% | 61.46K 8,273.14% | -77.72K 226.44% | -57.38K 26.16% | 13.10K 122.83% | -13.04K 199.57% | -35.75K 174.06% | 68.38K 291.30% | -9.50K 113.89% | -45.89K 383.30% | 159.69K 447.96% | 201.72K 26.31% | -212.15K 205.17% | 27.73K 113.07% | -18.64K 167.20% | 40.97K 319.84% | -230.92K 663.62% | |
income before tax | -234.26K - | -249.12K 6.34% | -419.46K 68.38% | -779.50K 85.83% | -1.14M 46.53% | -673.70K 41.02% | -615.66K 8.62% | -851.29K 38.27% | -1.21M 42.22% | -1.41M 16.27% | -1.38M 1.84% | -1.39M 0.82% | -1.66M 18.87% | -1.38M 16.83% | -1.42M 3.38% | -1.15M 18.92% | -1.03M 11.12% | -1.11M 8.63% | -1.18M 5.57% | -993.71K 15.55% | -949.24K 4.48% | -825.66K 13.02% | -927.95K 12.39% | -796.42K 14.17% | -1.04M 30.87% | -939.75K 9.84% | -1.08M 14.67% | -1.32M 22.92% | -548.91K 58.56% | -1.58M 187.33% | -2.52M 59.86% | -2.41M 4.38% | -2.99M 24.02% | -3.06M 2.24% | -2.68M 12.28% | -2.48M 7.62% | -2.88M 16.23% | -3.02M 4.79% | -2.15M 28.71% | -1.86M 13.29% | -1.32M 29.34% | |
income tax expense | 59.26K - | 45.90K 22.55% | -5.28K 111.51% | -2.66M 50,260.75% | 62.92K 102.37% | 70.35K 11.82% | 163.87K 132.92% | -5.25K 103.20% | 4.62K 187.95% | 3.59K 22.28% | 63.10K 1,657.66% | 56.78K 10.01% | 58.32K 2.70% | 99.99K 71.46% | 197.06K 97.09% | 211.84K 7.50% | 128.15K 39.51% | 131.71K 2.78% | 92.00K 30.15% | 104.16K 13.23% | 60.58K 41.85% | 76.76K 26.72% | 149.49K 94.74% | 93.51K 37.44% | 142.37K 52.24% | 79.44K 44.20% | 154.87K 94.96% | 97.05K 37.34% | 27.83K 71.32% | 26.88K 3.43% | 55.93K 108.08% | -45.75K 181.80% | 25.24K 155.17% | 24.23K 4.01% | -143.00K 690.26% | -181.84K 27.16% | 9.09K 105.00% | -29.95K 429.55% | 23.94K 179.94% | 2.30K 90.41% | ||
net income | -234.26K - | -249.12K 6.34% | -419.46K 68.38% | 1.93M 559.37% | -1.20M 162.14% | -732.74K 38.80% | -764.52K 4.34% | -851.29K 11.35% | -1.21M 42.22% | -1.41M 16.27% | -1.38M 1.84% | -1.39M 0.82% | -1.66M 18.87% | -1.38M 16.83% | -1.42M 3.38% | -1.15M 18.92% | -1.03M 11.12% | -1.11M 8.63% | -1.18M 5.57% | -993.71K 15.55% | -949.24K 4.48% | -825.66K 13.02% | -927.95K 12.39% | -796.42K 14.17% | -1.04M 30.87% | -939.75K 9.84% | -1.08M 14.67% | -1.32M 22.92% | -548.91K 58.56% | -1.58M 187.33% | -2.52M 59.86% | -2.41M 4.38% | -2.99M 24.02% | -3.06M 2.24% | -2.68M 12.28% | -2.48M 7.62% | -2.88M 16.23% | -3.02M 4.79% | -2.15M 28.71% | -1.86M 13.29% | -1.32M 29.34% | |
weighted average shs out | 3.01M - | 3.47M 15.50% | 3.86M 11.11% | 3.87M - | 4.62M 19.38% | 5.13M 11.19% | 5.17M - | 5.68M 9.88% | 5.83M 2.74% | 5.83M - | 5.83M 0% | 5.83M 0% | 9.76M - | 15.39M 57.66% | 15.39M 0.00% | 15.39M - | 15.39M 0% | 17.14M 11.38% | 25.22M - | 28.31M 12.25% | 31.83M 12.42% | 38.07M - | 38.13M 0.16% | 38.24M 0.27% | 38.30M - | 38.94M 1.67% | 39.72M 2.00% | 40.81M 2.76% | 43.00M 5.36% | 43.48M 1.12% | 43.49M 0.02% | 43.52M 0.07% | ||||||||||
weighted average shs out dil | 3.01M - | 3.47M 15.50% | 3.86M 11.11% | 3.87M - | 4.62M 19.38% | 5.13M 11.19% | 5.17M - | 5.68M 9.88% | 5.83M 2.74% | 5.83M - | 5.83M 0% | 5.83M 0% | 9.76M - | 15.39M 57.66% | 15.39M 0.00% | 15.39M - | 15.39M 0% | 17.14M 11.38% | 25.22M - | 28.31M 12.25% | 31.83M 12.42% | 38.07M - | 38.13M 0.16% | 38.24M 0.27% | 38.30M - | 38.94M 1.67% | 39.72M 2.00% | 40.81M 2.76% | 43.00M 5.36% | 43.48M 1.12% | 43.49M 0.02% | 43.52M 0.07% | ||||||||||
eps | 0 - | -0.08 Infinity% | -0.12 44.93% | 0.45 475.00% | 0 100% | -0.19 Infinity% | -0.17 10.53% | -0.17 0% | 0 100% | -0.27 Infinity% | -0.24 11.11% | -0.24 0% | 0 100% | -0.24 Infinity% | -0.24 0% | -0.20 16.67% | 0 100% | -0.11 Infinity% | -0.08 30.55% | -0.06 15.45% | 0 100% | -0.05 Infinity% | -0.06 12.50% | -0.05 22.89% | 0 100% | -0.04 Infinity% | -0.04 2.14% | -0.04 9.19% | 0 100% | -0.04 Infinity% | -0.07 59.66% | -0.06 4.54% | 0 100% | -0.08 Infinity% | -0.07 13.66% | -0.06 9.43% | -0.07 12.98% | -0.07 0.43% | -0.05 29.49% | -0.04 13.33% | -0.03 29.37% | |
epsdiluted | 0 - | -0.08 Infinity% | -0.12 44.93% | 0.45 475.00% | 0 100% | -0.19 Infinity% | -0.17 10.53% | -0.17 0% | 0 100% | -0.27 Infinity% | -0.24 11.11% | -0.24 0% | 0 100% | -0.24 Infinity% | -0.24 0% | -0.20 16.67% | 0 100% | -0.11 Infinity% | -0.08 30.55% | -0.06 15.45% | 0 100% | -0.05 Infinity% | -0.06 12.50% | -0.05 22.89% | 0 100% | -0.04 Infinity% | -0.04 2.14% | -0.04 9.19% | 0 100% | -0.04 Infinity% | -0.07 59.66% | -0.06 4.54% | 0 100% | -0.08 Infinity% | -0.07 13.66% | -0.06 9.43% | -0.07 12.98% | -0.07 0.43% | -0.05 29.49% | -0.04 13.33% | -0.03 29.37% |
All numbers in CAD (except ratios and percentages)