TMO
COM:TIMEOUT
Marrakech Salón
- Stock
Last Close
52.50
25/11 08:46
Market Cap
1.85M
Beta: -
Volume Today
24.31K
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
Jan '14 | Mar '14 | Jun '14 | Sep '14 | Jan '15 | Mar '15 | Jun '15 | Sep '15 | Jan '16 | Mar '16 | Jun '16 | Jan '17 | Mar '17 | Jun '17 | Jan '18 | Mar '18 | Jun '18 | Jan '19 | Mar '19 | Jun '19 | Dec '19 | Jun '20 | Dec '20 | Jun '21 | Dec '21 | Jun '22 | Dec '22 | Jun '23 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 8.93M - | 8.93M 0% | 8.93M 0% | 11.09M 24.14% | 11.09M 0% | 11.09M 0% | 12.19M 9.95% | 12.19M 0% | 12.19M 0% | 19.29M 58.15% | 19.29M 0% | 19.29M 0% | 50.24M 160.53% | 20.32M 59.55% | 13.28M 34.65% | 16.65M 25.35% | 32.05M 92.49% | 40.88M 27.57% | 53.80M 31.59% | 50.84M 5.50% | |||||||||
cost of revenue | 3.68M - | 3.68M 0% | 3.68M 0% | 4.93M 34.01% | 4.93M 0% | 4.93M 0% | 4.18M 15.10% | 4.18M 0% | 4.18M 0% | 7.68M 83.56% | 7.68M 0% | 7.68M 0% | 21.33M 177.84% | 7.97M 62.64% | 10.57M 32.62% | 13.63M 28.93% | 17.92M 31.47% | 21.61M 20.64% | 27.90M 29.08% | 25.93M 7.08% | |||||||||
gross profit | 4.35M - | 4.35M 0% | 4.35M 0% | 4.35M 0% | 3.89M 10.75% | 3.89M 0% | 3.89M 0% | 3.89M 0% | 5.26M 35.30% | 5.26M 0% | 5.26M 0% | 6.16M 17.24% | 6.16M 0% | 6.16M 0% | 8.01M 29.98% | 8.01M 0% | 8.01M 0% | 11.61M 44.88% | 11.61M 0% | 11.61M 0% | 28.91M 149.08% | 12.35M 57.27% | 2.71M 78.05% | 3.02M 11.43% | 14.13M 367.67% | 19.27M 36.35% | 25.90M 34.41% | 24.91M 3.81% | |
selling and marketing expenses | -151.00K - | -8.14M - | -20.39M 150.52% | -7.21M 64.64% | -6.76M 6.20% | -8.15M 20.57% | -12.95M 58.87% | ||||||||||||||||||||||
general and administrative expenses | 9.72M - | 9.72M 0% | 9.72M 0% | 12.32M 26.78% | 12.32M 0% | 12.32M 0% | 10.87M 11.79% | 10.87M 0% | 10.87M 0% | 14.95M 37.50% | 14.95M 0% | 14.95M 0% | 33.63M 125.03% | 24.69M - | 35.78M 44.91% | 28.20M 21.19% | 30.52M 8.23% | 38.56M 26.34% | 40.82M 5.86% | ||||||||||
selling general and administrative expenses | 9.72M - | 9.72M 0% | 9.72M 0% | 12.32M 26.78% | 12.32M 0% | 12.32M 0% | 10.87M 11.79% | 10.87M 0% | 10.87M 0% | 14.95M 37.50% | 14.95M 0% | 14.95M 0% | 33.48M 124.02% | 25.82M 22.89% | 16.55M 35.88% | 15.39M 7.01% | 20.99M 36.37% | 23.76M 13.18% | 30.41M 27.98% | 27.87M 8.35% | |||||||||
research and development expenses | 2.39M - | 2.15M - | 1.66M - | 1.20M - | |||||||||||||||||||||||||
other expenses | |||||||||||||||||||||||||||||
cost and expenses | 13.40M - | 13.40M 0% | 13.40M 0% | 17.25M 28.76% | 17.25M 0% | 17.25M 0% | 15.05M 12.74% | 15.05M 0% | 15.05M 0% | 22.62M 50.30% | 22.62M 0% | 22.62M 0% | 54.82M 142.28% | 33.79M 38.36% | 27.13M 19.72% | 29.02M 6.99% | 38.91M 34.07% | 45.37M 16.62% | 58.31M 28.51% | 53.80M 7.74% | |||||||||
operating expenses | 6.46M - | 6.46M 0% | 6.46M 0% | 6.46M 0% | 8.50M 31.46% | 8.50M 0% | 8.50M 0% | 8.50M 0% | 9.72M 14.38% | 9.72M 0% | 9.72M 0% | 12.32M 26.78% | 12.32M 0% | 12.32M 0% | 10.87M 11.79% | 10.87M 0% | 10.87M 0% | 14.95M 37.50% | 14.95M 0% | 14.95M 0% | 33.48M 124.02% | 25.82M 22.89% | 16.55M 35.88% | 15.39M 7.01% | 20.99M 36.37% | 23.76M 13.18% | 30.41M 27.98% | 27.87M 8.35% | |
interest expense | 382.75K - | 382.75K 0% | 382.75K 0% | 149.50K 60.94% | 149.50K 0% | 149.50K 0% | 553.25K 270.07% | 553.25K 0% | 553.25K 0% | 1.89M 241.26% | 1.89M 0% | 1.89M 0% | 4.41M 133.63% | 4.41M 0.11% | 3.17M 28.17% | 3.86M 22.10% | 2.46M 36.21% | 2.86M 16.19% | 5.70M 99.16% | 1.96M 65.64% | |||||||||
ebitda | -1.52M - | -1.52M 0% | -1.52M 0% | -1.52M 0% | -3.33M - | -3.33M 0% | -3.33M 0% | -4.81M 44.55% | -4.81M 0% | -4.81M 0% | -1.61M 66.52% | -1.61M 0% | -1.61M 0% | 229.75K 114.27% | 229.75K 0% | 229.75K 0% | 2.17M 846.25% | -5.83M 367.99% | -6.78M 16.41% | -5.05M 25.48% | -1.30M 74.30% | 1.13M 186.91% | 1.34M 19.04% | 2.27M 68.75% | |||||
operating income | -4.61M - | -4.61M 0% | -4.61M 0% | -4.61M 0% | -4.28M 7.13% | -4.28M 0% | -4.28M 0% | -6.19M 44.60% | -6.19M 0% | -6.19M 0% | -3.02M 51.16% | -3.02M 0% | -3.02M 0% | -2.59M 14.28% | -2.59M 0% | -2.59M 0% | -4.57M 76.36% | -13.47M 194.47% | -13.84M 2.80% | -12.37M 10.62% | -6.86M 44.55% | -4.49M 34.55% | -4.51M 0.38% | -2.96M 34.44% | |||||
depreciation and amortization | 957.50K - | 957.50K 0% | 957.50K 0% | 1.39M 44.75% | 1.39M 0% | 1.39M 0% | 1.42M 2.11% | 1.42M 0% | 1.42M 0% | 2.82M 99.45% | 2.82M 0% | 2.82M 0% | 6.75M 139.02% | 7.64M 13.24% | 7.06M 7.58% | 7.32M 3.65% | 5.56M 24.01% | 5.62M 1.04% | 5.85M 4.13% | 5.22M 10.73% | |||||||||
total other income expenses net | -427.25K - | -427.25K 0% | -427.25K 0% | -392.50K 8.13% | -392.50K 0% | -392.50K 0% | -768K 95.67% | -768K 0% | -768K 0% | -2.53M 228.97% | -2.53M 0% | -2.53M 0% | -3.90M 54.36% | -4.56M 17.03% | -2.86M 37.42% | -18.30M 540.74% | -3.61M 80.26% | -4.50M 24.58% | -8.00M 77.67% | -9.53M 19.25% | |||||||||
income before tax | -3.14M - | -3.14M 0% | -3.14M 0% | -3.14M 0% | -4.71M - | -4.71M 0% | -4.71M 0% | -6.59M 39.81% | -6.59M 0% | -6.59M 0% | -3.79M 42.41% | -3.79M 0% | -3.79M 0% | -5.12M 34.97% | -5.12M 0% | -5.12M 0% | -8.47M 65.50% | -18.03M 112.79% | -16.70M 7.38% | -30.67M 83.68% | -10.47M 65.86% | -8.99M 14.15% | -12.50M 39.07% | -12.49M 0.10% | |||||
income tax expense | 40.57K - | 40.57K 0% | 40.57K 0% | 40.57K 0% | -175.38K 532.26% | -175.38K 0% | -175.38K 0% | -175.38K 0% | -50.75K 71.06% | -50.75K 0% | -50.75K 0% | -81.25K 60.10% | -81.25K 0% | -81.25K 0% | 79.25K 197.54% | 79.25K 0% | 79.25K 0% | 107.50K 35.65% | 107.50K 0% | 107.50K 0% | 176K 63.72% | -163K 192.61% | -157K 3.68% | -181.00K 15.29% | 16K 108.84% | 81K 406.25% | 518K 539.51% | 614K 18.53% | |
net income | -3.18M - | -3.18M 0% | -3.18M 0% | -3.18M 0% | -5.07M 59.11% | -5.07M 0% | -5.07M 0% | -5.07M 0% | -4.66M 8.03% | -4.66M 0% | -4.66M 0% | -6.50M 39.59% | -6.50M 0% | -6.50M 0% | -3.87M 40.47% | -3.87M 0% | -3.87M 0% | -5.23M 34.99% | -5.23M 0% | -5.23M 0% | -6.94M 32.71% | -15.79M 127.56% | -14.41M 8.74% | -30.11M 108.97% | -10.48M 65.18% | -9.07M 13.48% | -13.02M 43.51% | -13.10M 0.65% | |
weighted average shs out | 132.68M - | 132.68M 0% | 132.68M 0% | 132.68M 0% | 132.68M 0% | 132.68M 0% | 132.68M 0% | 132.68M 0% | 132.68M 0% | 132.68M 0% | 132.68M 0% | 134.70M 1.53% | 134.70M 0% | 134.70M 0% | 135.59M 0.66% | 135.59M 0% | 135.59M 0% | 140.83M 3.86% | 140.83M 0% | 140.83M 0% | 151.90M 7.86% | 165.61M 9.03% | 283.21M 71.01% | 331.96M 17.21% | 335.58M 1.09% | 332.82M 0.82% | 335.94M 0.94% | 337.37M 0.43% | |
weighted average shs out dil | 132.68M - | 132.68M 0% | 132.68M 0% | 132.68M 0% | 132.68M 0% | 132.68M 0% | 132.68M 0% | 132.68M 0% | 132.68M 0% | 132.68M 0% | 132.68M 0% | 134.70M 1.53% | 134.70M 0% | 134.70M 0% | 135.59M 0.66% | 135.59M 0% | 135.59M 0% | 140.83M 3.86% | 140.83M 0% | 140.83M 0% | 151.90M 7.86% | 165.61M 9.03% | 283.86M 71.40% | 331.96M 16.94% | 335.58M 1.09% | 335.87M 0.09% | 335.94M 0.02% | 337.59M 0.49% | |
eps | -0.02 - | -0.02 0% | -0.02 0% | -0.02 0% | -0.04 59.17% | -0.04 0% | -0.04 0% | -0.04 0% | -0.04 8.12% | -0.04 0% | -0.04 0% | -0.05 37.61% | -0.05 0% | -0.05 0% | -0.03 40.79% | -0.03 0% | -0.03 0% | -0.04 29.72% | -0.04 0% | -0.04 0% | -0.05 23.18% | -0.10 108.53% | -0.05 46.69% | -0.09 78.54% | -0.03 65.60% | -0.03 13.46% | -0.04 43.33% | -0.04 0.26% | |
epsdiluted | -0.02 - | -0.02 0% | -0.02 0% | -0.02 0% | -0.04 59.17% | -0.04 0% | -0.04 0% | -0.04 0% | -0.04 8.12% | -0.04 0% | -0.04 0% | -0.05 37.61% | -0.05 0% | -0.05 0% | -0.03 40.79% | -0.03 0% | -0.03 0% | -0.04 29.72% | -0.04 0% | -0.04 0% | -0.05 23.18% | -0.10 108.53% | -0.05 46.69% | -0.09 78.54% | -0.03 65.60% | -0.03 13.46% | -0.04 43.33% | -0.04 0.26% |
All numbers in GBP (except ratios and percentages)