Medley, Inc. (MUN:3YV)
Germany
· Delayed Price · Currency is EUR 9.85
-0.45 (-4.37%)
At close: Mar 3, 2026
Medley Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2019 |
| Revenue | 36,786 | 29,302 | 20,532 | 14,185 | 10,863 | Upgrade
|
| Revenue Growth (YoY) | 25.54% | 42.71% | 44.74% | 30.58% | 59.05% | Upgrade
|
| Cost of Revenue | 13,600 | 10,382 | 6,945 | 4,464 | 3,878 | Upgrade
|
| Gross Profit | 23,186 | 18,920 | 13,587 | 9,721 | 6,985 | Upgrade
|
| Selling, General & Admin | 21,036 | 15,900 | 10,713 | 8,241 | 6,129 | Upgrade
|
| Operating Expenses | 21,036 | 16,592 | 10,924 | 8,430 | 6,252 | Upgrade
|
| Operating Income | 2,150 | 2,328 | 2,663 | 1,291 | 733 | Upgrade
|
| Interest Expense | -173 | -67 | -11 | -11 | -18 | Upgrade
|
| Interest & Investment Income | 22 | 2 | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -169 | 1,816 | 1,102 | 245 | 28 | Upgrade
|
| EBT Excluding Unusual Items | 1,830 | 4,079 | 3,754 | 1,525 | 743 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | 46 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 203 | 2 | - | -1 | - | Upgrade
|
| Asset Writedown | -1 | -12 | - | -1 | -1 | Upgrade
|
| Other Unusual Items | 347 | -1 | 1 | - | 22 | Upgrade
|
| Pretax Income | 2,379 | 4,068 | 3,801 | 1,523 | 764 | Upgrade
|
| Income Tax Expense | 1,404 | 1,293 | 1,230 | 502 | 206 | Upgrade
|
| Earnings From Continuing Operations | 975 | 2,775 | 2,571 | 1,021 | 558 | Upgrade
|
| Minority Interest in Earnings | - | 23 | -5 | -4 | 5 | Upgrade
|
| Net Income | 975 | 2,798 | 2,566 | 1,017 | 563 | Upgrade
|
| Net Income to Common | 975 | 2,798 | 2,566 | 1,017 | 563 | Upgrade
|
| Net Income Growth | -65.15% | 9.04% | 152.31% | 80.64% | 23.74% | Upgrade
|
| Shares Outstanding (Basic) | 32 | 32 | 32 | 32 | 32 | Upgrade
|
| Shares Outstanding (Diluted) | 32 | 33 | 33 | 33 | 33 | Upgrade
|
| Shares Change (YoY) | -2.04% | 0.03% | 0.03% | -0.50% | 4.23% | Upgrade
|
| EPS (Basic) | 30.60 | 86.16 | 79.52 | 31.75 | 17.78 | Upgrade
|
| EPS (Diluted) | 30.47 | 85.62 | 78.55 | 31.16 | 17.15 | Upgrade
|
| EPS Growth | -64.41% | 9.00% | 152.09% | 81.69% | 18.44% | Upgrade
|
| Free Cash Flow | 3,281 | 2,381 | 3,675 | 1,867 | 975 | Upgrade
|
| Free Cash Flow Per Share | 102.48 | 72.85 | 112.48 | 57.16 | 29.70 | Upgrade
|
| Gross Margin | 63.03% | 64.57% | 66.17% | 68.53% | 64.30% | Upgrade
|
| Operating Margin | 5.85% | 7.95% | 12.97% | 9.10% | 6.75% | Upgrade
|
| Profit Margin | 2.65% | 9.55% | 12.50% | 7.17% | 5.18% | Upgrade
|
| Free Cash Flow Margin | 8.92% | 8.13% | 17.90% | 13.16% | 8.97% | Upgrade
|
| EBITDA | 4,607 | 4,036 | 3,364 | 1,914 | 1,229 | Upgrade
|
| EBITDA Margin | 12.52% | 13.77% | 16.38% | 13.49% | 11.31% | Upgrade
|
| D&A For EBITDA | 2,457 | 1,708 | 701 | 623 | 496 | Upgrade
|
| EBIT | 2,150 | 2,328 | 2,663 | 1,291 | 733 | Upgrade
|
| EBIT Margin | 5.85% | 7.95% | 12.97% | 9.10% | 6.75% | Upgrade
|
| Effective Tax Rate | 59.02% | 31.79% | 32.36% | 32.96% | 26.96% | Upgrade
|
| Advertising Expenses | - | 993 | 669 | 710 | 396 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.