Overview Financials News + Filings Key Docs Charts Ownership
|
|
MAGIC LANTERN GROUP INC (GML)
|
Add to portfolio |
|
|
|
| Price: |
$52.36
| | Metrics |
| OS: |
67.3
|
M
| |
|
|
| Market cap: |
$3.52
|
B
| |
|
|
|
Net debt:
|
$2.71
|
M
| |
|
|
|
EV:
|
$3.53
|
B
| | | |
| | | | | |
| TTM Valuation | | | |
|
EBITDA
|
($2.1)
|
M
| |
|
|
|
EBIT
|
($3.4)
|
M
| |
|
|
| EPS |
| |
|
|
|
|
| |
|
|
|
Recent News + Filings (All items)
|
Revenue Mix by Segment
|
Financial Summary (All financials)
| In millions, except per share items | Dec-31-04 | Dec-31-03 | Dec-31-02 | Dec-31-01 | Dec-31-00 | Apr-15-00 | Dec-31-99 | Apr-15-99 |
| Revenues | 2.8 | 2.9 | 0.4 | 2.9 | 9.9 | 10.5 | 10.5 | 9.9 |
| Revenue growth | -3.8% | 643.8% | -86.5% | -71.1% | -6.1% | 6.8% | | |
| Cost of goods sold | 0.9 | 1.2 | 0.2 | 3.1 | 8.2 | 8.0 | 8.0 | 7.9 |
| Gross profit | 1.9 | 1.7 | 0.2 | -0.2 | 1.7 | 2.6 | 2.6 | 2.0 |
| Gross margin | 67.5% | 57.9% | 51.3% | -7.5% | 17.5% | 24.2% | 24.2% | 20.4% |
| Selling, general and administrative | 5.0 | 3.9 | 1.1 | 1.4 | 2.6 | 2.4 | 2.4 | 3.4 |
| EBIT | -3.7 | -1.9 | -2.9 | -1.5 | -0.9 | 0.5 | 0.5 | -1.7 |
| EBIT margin | -134.1% | -66.2% | -748.2% | -52.6% | -8.9% | 4.6% | 4.6% | -17.2% |
| Pre-tax income | -15.9 | -2.3 | -2.8 | -2.9 | -1.3 | 0.1 | 0.1 | -2.2 |
| Income taxes | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Tax rate | 0.0% | 0.0% | 0.0% | | | 7.3% | 7.3% | |
| Net income | -15.9 | -2.3 | -2.8 | -3.0 | -1.3 | 0.1 | 0.1 | -2.3 |
| Net margin | -575.6% | -78.5% | -736.0% | -104.3% | -12.9% | 0.7% | 0.7% | -23.5% |
| |
| Diluted EPS | ($0.24) | ($0.03) | ($0.09) | ($0.72) | ($0.31) | $0.02 | $0.02 | ($0.59) |
| Shares outstanding (diluted) | 67.3 | 66.5 | 31.6 | 4.1 | 4.1 | 4.0 | 4.0 | 3.9 |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|
|