Molten Ventures Plc (GRWXF)
USD 3.85
(0.0%)
USD 3.85
(0.0%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Revenue | -58.5 Million | -222.8 Million | 349.6 Million | 283.75 Million | 51.94 Million | 122.41 Million |
| Cost of Revenue | 500 Thousand | 800 Thousand | 3 Million | 912 Thousand | 759 Thousand | 370 Thousand |
| Gross Profit | -59 Million | -223.6 Million | 346.6 Million | 282.83 Million | 51.18 Million | 122.04 Million |
| Operating Expenses | -58.5 Million | 23.9 Million | 24.1 Million | 16.3 Million | 11.55 Million | 11.26 Million |
| Selling, General and Administrative Expenses | 6.3 Million | 6.5 Million | 5.3 Million | 4.15 Million | 3.97 Million | 7.98 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | -34.6 Million | -328.4 Million | 196.4 Million | 261 Million | 29.95 Million | - |
| Cost and Expenses | -8.6 Million | 23.9 Million | 24.1 Million | 16.3 Million | 11.55 Million | 11.26 Million |
| Operating Income | -39.2 Million | -246.7 Million | 325 Million | 267.44 Million | 39.72 Million | 110.56 Million |
| Interest Expense | 11 Million | 7.1 Million | 1.4 Million | 2.09 Million | 1.59 Million | - |
| Income Tax Expense | -9.2 Million | -3.3 Million | 24.3 Million | 26 Thousand | 17 Thousand | -11 Thousand |
| Earnings before Tax | -49.8 Million | -246.7 Million | 325 Million | 267.44 Million | 40.38 Million | 111.15 Million |
| Net Income | -40.6 Million | -243.4 Million | 300.7 Million | 267.4 Million | 39.7 Million | 110.57 Million |
| Earnings Per Share Basic | -0.21 | -1.59 | 2.00 | 2.08 | 0.34 | 1.15 |
| Earnings Per Share Diluted | -0.21 | -1.58 | 1.98 | 2.06 | 0.33 | 1.10 |
| Weighted Average Shares Outstanding | 189 Million | 153 Million | 150.1 Million | 128.9 Million | 118.01 Million | 96.05 Million |
| Weighted Average Shares Outstanding (Diluted) | 189 Million | 153.7 Million | 151.9 Million | 129.7 Million | 120.96 Million | 100.5 Million |
| Gross Margin | 1.01 | 1.00 | 0.99 | 1.00 | 0.99 | 1.00 |
| EBIT Margin | - | 1.10 | 0.93 | 0.94 | 0.77 | 0.90 |
| Profit Margin | 0.69 | 1.09 | 0.86 | 0.94 | 0.76 | 0.90 |
| EBITDA | - | -240.6 Million | 327.5 Million | 273 Million | 40.66 Million | 109.74 Million |
| Earnings Before Tax Margin | 0.67 | 1.11 | 0.93 | 0.94 | 0.76 | 0.90 |
| Breakdown | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 FY |
|---|---|---|---|---|---|---|
| Revenue | 17 Million | 2.85 Million | 2.85 Million | 5.3 Million | -26.75 Million | -222.8 Million |
| Cost of Revenue | 500 Thousand | 100 Thousand | - | 400 Thousand | - | 800 Thousand |
| Gross Profit | 16.5 Million | 2.75 Million | 2.85 Million | 4.9 Million | -26.75 Million | -223.6 Million |
| Operating Expenses | -8.7 Million | -11.15 Million | 11.05 Million | 6.85 Million | 6.85 Million | 23.9 Million |
| Selling, General and Administrative Expenses | - | 6.3 Million | 6.3 Million | 6.7 Million | 6.7 Million | - |
| Research and Development Expenses | - | 600 Thousand | - | - | - | - |
| Other Expenses | -66.8 Million | -17.45 Million | - | -13.66 | - | -328.4 Million |
| Cost and Expenses | 67.3 Million | -11.15 Million | 11.05 Million | 67.5 Million | 6.85 Million | 23.9 Million |
| Operating Income | -50.3 Million | 14 Million | -3.5 Million | -62.2 Million | -33.6 Million | -246.7 Million |
| Interest Expense | 11 Million | 5.8 Million | - | 5.2 Million | - | 7.1 Million |
| Income Tax Expense | -9.2 Million | 4.5 Million | 4.5 Million | -200 Thousand | 100 Thousand | -3.3 Million |
| Earnings before Tax | -49.8 Million | 11.3 Million | 11.3 Million | -72.4 Million | -36.2 Million | -246.7 Million |
| Net Income | -40.6 Million | 15.8 Million | 15.8 Million | -72.2 Million | -36.1 Million | -243.4 Million |
| Earnings Per Share Basic | - | 0.07 | 0.07 | -0.47 | -0.24 | - |
| Earnings Per Share Diluted | - | 0.07 | 0.07 | -0.47 | -0.24 | - |
| Weighted Average Shares Outstanding | 189 Million | 225 Million | 225 Million | 153 Million | 153 Million | 153 Million |
| Weighted Average Shares Outstanding (Diluted) | 189 Million | 225.3 Million | 225.3 Million | 153 Million | 153 Million | 153.7 Million |
| Gross Margin | 0.97 | 0.96 | 1.00 | 0.92 | 1.00 | 1.00 |
| EBIT Margin | - | -1.22 | -1.20 | -11.68 | 1.25 | - |
| Profit Margin | -2.39 | 5.54 | 5.54 | -13.62 | 1.35 | 1.09 |
| EBITDA | - | -3.47 Million | -3.43 Million | -61.9 Million | -33.45 Million | - |
| Earnings Before Tax Margin | -2.96 | 4.91 | -1.23 | -11.74 | 1.26 | 1.11 |
VNTRF
TIT
0LK6
STEF-B
1768
MILL