MAV
TSX:MAV
MAV Beauty Brands Inc.
- Stock
Last Close
0.04
13/11 17:58
Market Cap
1.70M
Beta: 1.28
Volume Today
189K
Avg: 13.45K
PE Ratio
−0.01
PFCF: 0.27
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
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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 30.27M - | 8.94M 70.47% | 10.51M 17.59% | 9.22M 12.23% | 10.47M 13.52% | 12.16M 16.17% | 15.96M 31.20% | 22.87M 43.32% | 29.00M 26.80% | 26.20M 9.65% | 24.10M 8.01% | 25.24M 4.70% | 28.37M 12.41% | 30.79M 8.53% | 31.38M 1.93% | 29.64M 5.56% | 31.74M 7.10% | 23.78M 25.07% | 28.64M 20.44% | 29.11M 1.65% | 24.74M 15.03% | 24.66M 0.32% | 21.14M 14.29% | 25.37M 20.04% | 22.05M 13.10% | 22.13M 0.39% | 19.25M 13.01% | 20.67M 7.35% | |
cost of revenue | 11.73M - | 5.12M 56.36% | 4.51M 11.96% | 3.47M 23.04% | 4.20M 21.11% | 4.76M 13.31% | 8M 68.10% | 13.06M 63.30% | 16.66M 27.49% | 13.50M 18.93% | 12.14M 10.06% | 12.88M 6.05% | 14.24M 10.58% | 17.41M 22.26% | 16.99M 2.45% | 15.11M 11.04% | 15.99M 5.83% | 14.26M 10.81% | 15.05M 5.48% | 17.43M 15.86% | 14.39M 17.46% | 16.31M 13.34% | 11.82M 27.53% | 14.62M 23.65% | 12.31M 15.77% | 13.45M 9.28% | 11.42M 15.15% | 11.36M 0.53% | |
gross profit | 18.54M - | 3.82M 79.40% | 6.00M 57.19% | 5.76M 4.11% | 6.27M 8.95% | 7.41M 18.08% | 7.96M 7.48% | 9.81M 23.24% | 12.35M 25.88% | 12.70M 2.86% | 11.96M 5.84% | 12.36M 3.32% | 14.13M 14.32% | 13.37M 5.32% | 14.39M 7.63% | 14.53M 0.92% | 15.75M 8.41% | 9.52M 39.56% | 13.60M 42.85% | 11.68M 14.08% | 10.35M 11.41% | 8.35M 19.32% | 9.32M 11.58% | 10.76M 15.46% | 9.74M 9.48% | 8.68M 10.86% | 7.84M 9.69% | 9.31M 18.83% | |
selling and marketing expenses | 6.91M - | 2.65M 61.60% | 2.97M 12.02% | 2.79M 6.09% | 2.71M 2.90% | 2.40M 11.25% | 4.98M 107.23% | 6.69M 34.27% | 6.50M 2.91% | 8.53M 31.26% | 6.90M 19.10% | 7.12M 3.19% | 6.28M 11.84% | ||||||||||||||||
general and administrative expenses | |||||||||||||||||||||||||||||
selling general and administrative expenses | 6.91M - | 2.65M 61.60% | 2.97M 12.02% | 2.79M 6.09% | 2.71M 2.90% | 2.40M 11.25% | 4.98M 107.23% | 6.69M 34.27% | 6.50M 2.91% | 8.53M 31.26% | 6.90M 19.10% | 7.12M 3.19% | 6.28M 11.84% | 6.83M 8.88% | 8.29M 21.34% | 7.78M 6.16% | 7.30M 6.14% | 6.45M 11.72% | 7.37M 14.26% | 8.03M 8.99% | 7.47M 6.96% | 5.25M 29.67% | 6.72M 28.05% | 7.62M 13.34% | 6.77M 11.17% | 6.64M 1.93% | 6.87M 3.42% | 6.82M 0.66% | |
research and development expenses | |||||||||||||||||||||||||||||
other expenses | -106K - | -95K 10.38% | -611K 543.16% | -927K 51.72% | -306K 66.99% | -75K 75.49% | -332K 342.67% | 1.10M 430.42% | 1.10M 0.09% | 1.09M 0.73% | 776K 28.68% | -951K 222.55% | |||||||||||||||||
cost and expenses | 18.73M - | 8.34M 55.48% | 8.03M 3.72% | 6.81M 15.15% | 7.47M 9.64% | 7.74M 3.57% | 13.64M 76.35% | 20.53M 50.49% | 23.93M 16.57% | 22.82M 4.67% | 19.89M 12.83% | 20.96M 5.37% | 21.40M 2.11% | 25.20M 17.74% | 26.31M 4.40% | 23.93M 9.04% | 24.36M 1.77% | 21.79M 10.53% | 23.49M 7.80% | 26.55M 13.02% | 22.96M 13.52% | 22.68M 1.23% | 19.64M 13.37% | 23.34M 18.78% | 20.18M 13.53% | 21.18M 4.98% | 19.06M 10.02% | 18.95M 0.57% | |
operating expenses | 7.00M - | 3.22M 54.01% | 3.52M 9.38% | 3.35M 5.05% | 3.27M 2.24% | 2.98M 8.93% | 5.64M 89.52% | 7.47M 32.34% | 7.28M 2.53% | 9.31M 27.95% | 7.75M 16.84% | 8.08M 4.31% | 7.16M 11.39% | 7.79M 8.74% | 9.32M 19.70% | 8.82M 5.38% | 8.36M 5.18% | 7.53M 9.99% | 8.44M 12.18% | 9.12M 7.95% | 8.57M 5.98% | 6.37M 25.69% | 7.83M 22.88% | 8.72M 11.42% | 7.87M 9.77% | 7.73M 1.77% | 7.64M 1.10% | 7.59M 0.64% | |
interest expense | 2.11M - | 2.06M 2.61% | 2.07M 0.58% | 2.09M 1.11% | 2.08M 0.53% | 2.66M 28.08% | 4.70M 76.54% | 1.74M 63.09% | 1.49M 13.94% | 1.68M 12.32% | 1.79M 6.85% | 1.58M 11.88% | 1.65M 4.49% | 1.61M 2.42% | 1.46M 9.19% | 1.76M 20.44% | 215K 87.80% | 1.30M 506.51% | 1.31M 0.54% | 1.30M 0.76% | 1.40M 7.23% | 1.50M 7.17% | 1.61M 7.89% | 1.84M 13.89% | 2.05M 11.59% | 2.14M 4.54% | 2.58M 20.58% | ||
ebitda | 11.60M - | -1.60M 113.81% | 2.88M 279.78% | 2.59M 10.17% | 3.31M 27.79% | 4.73M 43.13% | 1.18M 75% | 934K 21.05% | -4.49M 580.30% | 3.19M 171.18% | 4.84M 51.46% | 5.24M 8.29% | 7.64M 45.92% | 5.35M 30.01% | 5.67M 6.04% | 6.43M 13.42% | 8.34M 29.64% | 1.35M 83.80% | 5.15M 280.90% | 2.33M 54.68% | 2.40M 2.70% | 2.82M 17.66% | 2.06M 26.76% | 2.94M 42.44% | 2.76M 5.99% | 1.58M 42.80% | 544K 65.59% | 1.30M 139.52% | |
operating income | 11.51M - | -2.17M 118.85% | 2.33M 207.33% | 2.03M 12.71% | 2.75M 35.07% | 4.16M 51.46% | 523K 87.42% | 157K 69.98% | -5.27M 3,456.05% | 2.41M 145.66% | 3.99M 65.79% | 4.28M 7.19% | 6.76M 58.04% | 4.40M 34.95% | 4.64M 5.62% | 5.39M 16.17% | 7.28M 34.96% | 270K 96.29% | 4.07M 1,406.30% | 1.24M 69.41% | 1.29M 3.94% | 1.70M 31.63% | 964K 43.36% | 1.84M 91.18% | 1.67M 9.50% | 493K 70.44% | -232K 147.06% | 531K 328.88% | |
depreciation and amortization | 95K - | 568K 497.89% | 551K 2.99% | 554K 0.54% | 560K 1.08% | 573K 2.32% | 660K 15.18% | 777K 17.73% | 783K 0.77% | 787K 0.51% | 847K 7.62% | 961K 13.46% | 884K 8.01% | 953K 7.81% | 1.03M 7.97% | 1.04M 0.97% | 1.06M 2.02% | 1.08M 1.98% | 1.08M 0.19% | 1.09M 0.83% | 1.10M 1.29% | 1.12M 1.27% | 1.10M 1.43% | 1.10M 0.27% | 1.10M 0.09% | 1.09M 0.73% | 776K 28.68% | 772K 0.52% | |
total other income expenses net | 72K - | -16K 122.22% | 76K 575% | 48K 36.84% | -248K 616.67% | 57K 122.98% | 320K 461.40% | -169K 152.81% | -4K 97.63% | 423K 10,675% | -975K 330.50% | -722K 25.95% | -585K 18.98% | -2.72M 364.44% | -989K 63.60% | -1.96M 97.67% | -578K 70.43% | -604K 4.50% | -1.20M 98.68% | 4.63M 486.17% | -129.84M 2,901.88% | -166K 99.87% | -683K 311.45% | -1.64M 139.53% | -91.56M 5,496.27% | -57.86M 36.81% | -3.64M 93.71% | -1.11M 69.37% | |
income before tax | 11.58M - | -4.30M 137.10% | 349K 108.12% | 13K 96.28% | 407K 3,030.77% | 2.14M 424.82% | -1.82M 185.25% | -4.71M 158.92% | -7.01M 48.65% | 1.33M 119.05% | 1.34M 0.07% | 1.76M 31.81% | 4.59M 160.82% | 961K 79.08% | 2.04M 112.59% | 1.98M 3.28% | 5.05M 155.36% | -454K 109.00% | 2.17M 578.85% | 5.49M 152.71% | -129.54M 2,457.86% | 216K 100.17% | -882K 508.33% | 207K 123.47% | -89.89M 43,523.67% | -57.37M 36.18% | -3.87M 93.26% | -2.22M 42.72% | |
income tax expense | 2.93M - | -1.02M 134.74% | 106K 110.40% | 52K 50.94% | 76K 46.15% | 655K 761.84% | 52K 92.06% | -1.75M 3,469.23% | -1.64M 6.56% | 1.53M 193.40% | 231K 84.89% | 544K 135.50% | 1.65M 204.04% | 2.15M 29.99% | 808K 62.42% | 372K 53.96% | 1.49M 299.73% | -562K 137.79% | 599K 206.58% | 1.42M 136.56% | -26.39M 1,962.74% | 358K 101.36% | -250K 169.83% | -57K 77.20% | 3.65M 6,508.77% | 4.57M 24.99% | 1.49M 67.28% | 1.63M 9.30% | |
net income | 8.65M - | -3.28M 137.90% | 243K 107.41% | -39K 116.05% | 331K 948.72% | 1.48M 347.43% | -1.87M 226.47% | -2.96M 58.20% | -5.37M 81.30% | -194K 96.39% | 1.10M 669.59% | 1.22M 10.14% | 2.94M 141.50% | -1.19M 140.46% | 1.24M 203.87% | 1.60M 29.88% | 3.56M 121.88% | 108K 96.97% | 1.57M 1,358.33% | 4.08M 158.86% | -103.15M 2,629.95% | -142K 99.86% | -632K 345.07% | 264K 141.77% | -93.54M 35,531.82% | -61.93M 33.79% | -5.36M 91.34% | -2.22M 58.68% | |
weighted average shs out | 40.76M - | 40.76M 0% | 40.76M 0% | 40.76M 0% | 40.76M 0% | 40.76M 0% | 40.76M 0% | 40.16M 1.47% | 35.75M 10.96% | 37.58M 5.10% | 37.58M 0% | 37.30M 0.73% | 36.90M 1.09% | 36.81M 0.23% | 36.76M 0.13% | 36.76M 0% | 36.76M 0% | 36.76M 0% | 36.76M 0% | 36.76M 0% | 36.76M 0% | 36.76M 0% | 36.76M 0% | 43.39M 18.03% | 43.39M 0% | 36.74M 15.33% | 36.85M 0.30% | 43.09M 16.92% | |
weighted average shs out dil | 40.76M - | 40.76M 0% | 40.76M 0% | 40.76M 0% | 40.76M 0% | 40.76M 0% | 40.76M 0% | 40.16M 1.47% | 40.72M 1.42% | 41.60M 2.15% | 41.12M 1.15% | 40.74M 0.92% | 40.14M 1.47% | 41.36M 3.03% | 42.42M 2.56% | 42.45M 0.07% | 42.47M 0.06% | 42.53M 0.14% | 42.89M 0.84% | 42.75M 0.32% | 42.45M 0.70% | 36.76M 13.40% | 36.76M 0% | 43.39M 18.03% | 43.39M 0% | 36.77M 15.28% | 36.85M 0.24% | 43.09M 16.92% | |
eps | 0.21 - | -0.08 138.29% | 0.01 107.46% | -0.00 116.67% | 0.01 910% | 0.04 348.15% | -0.05 226.72% | -0.07 60.43% | -0.15 103.25% | -0.01 96.53% | 0.03 676.92% | 0.03 0% | 0.08 166.67% | -0.03 140.38% | 0.03 192.88% | 0.04 33.33% | 0.10 150% | 0.01 90% | 0.04 300% | 0.11 175.00% | -2.81 2,654.55% | -0.00 99.86% | -0.02 341.03% | 0.01 135.47% | -2.16 35,509.84% | -1.68 22.22% | -0.15 91.07% | -0.05 65.73% | |
epsdiluted | 0.21 - | -0.08 138.29% | 0.01 107.46% | -0.00 116.67% | 0.01 910% | 0.04 348.15% | -0.05 226.72% | -0.07 60.43% | -0.13 76.15% | -0.00 96.38% | 0.03 738.30% | 0.03 0% | 0.07 133.33% | -0.03 141% | 0.03 204.53% | 0.04 33.33% | 0.08 100% | 0.00 96.88% | 0.04 1,500% | 0.10 150% | -2.43 2,530% | -0.00 99.84% | -0.02 341.03% | 0.01 135.47% | -2.16 35,509.84% | -1.68 22.22% | -0.15 91.07% | -0.05 65.73% |
All numbers in CAD (except ratios and percentages)