First Time Loading...

Integral Diagnostics Ltd
ASX:IDX

Watchlist Manager
Integral Diagnostics Ltd Logo
Integral Diagnostics Ltd
ASX:IDX
Watchlist
Price: 2.47 AUD -1.59% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

456.3m
+4%
Revenue
Growth Rates:
1 Year
+15%
3 Years
+45%
5 Years
+116%
7 Years
+161%
10 Years
-
42.4m
+6%
Operating Income
Growth Rates:
1 Year
+21%
3 Years
-29%
5 Years
+31%
7 Years
+64%
10 Years
-
-57.9m
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Integral Diagnostics Ltd

Revenue
456.3m AUD
Cost of Revenue
-21.8m AUD
Gross Profit
434.6m AUD
Operating Expenses
-392.2m AUD
Operating Income
42.4m AUD
Other Expenses
-100.2m AUD
Net Income
-57.9m AUD

Income Statement
Integral Diagnostics Ltd

Rotate your device to view
Income Statement
Currency: AUD
Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023
Revenue
Revenue
168
N/A
175
+4%
180
+3%
185
+3%
190
+3%
211
+11%
232
+10%
250
+7%
276
+10%
315
+14%
351
+11%
360
+3%
361
+0%
395
+9%
441
+12%
456
+4%
Gross Profit
Cost of Revenue
(8)
(9)
(9)
(8)
(9)
(9)
(10)
(11)
(12)
(15)
(17)
(18)
(19)
(21)
(21)
(22)
Gross Profit
160
N/A
166
+4%
171
+3%
177
+3%
181
+3%
202
+11%
222
+10%
238
+7%
263
+10%
300
+14%
334
+11%
342
+3%
342
0%
375
+10%
420
+12%
435
+4%
Operating Income
Operating Expenses
(133)
(140)
(147)
(152)
(152)
(170)
(184)
(197)
(214)
(240)
(278)
(299)
(303)
(340)
(380)
(392)
Selling, General & Administrative
(107)
(112)
(118)
(121)
(123)
(135)
(146)
(153)
(161)
(178)
(208)
(227)
(227)
(252)
(286)
(296)
Depreciation & Amortization
(9)
(9)
(10)
(10)
(10)
(12)
(14)
(18)
(26)
(31)
(35)
(35)
(37)
(41)
(43)
(45)
Other Operating Expenses
(17)
(19)
(19)
(20)
(20)
(22)
(24)
(26)
(28)
(31)
(35)
(36)
(39)
(47)
(51)
(51)
Operating Income
27
N/A
26
-3%
24
-7%
25
+4%
29
+16%
32
+13%
38
+17%
41
+9%
49
+18%
60
+23%
56
-6%
43
-23%
39
-11%
35
-10%
40
+14%
42
+6%
Pre-Tax Income
Interest Income Expense
(3)
(2)
(1)
(1)
(3)
(3)
(4)
(6)
(8)
(9)
(9)
(9)
(11)
(14)
(18)
(21)
Non-Reccuring Items
(7)
(1)
(1)
(2)
(4)
(3)
(2)
(5)
(5)
(3)
(2)
(2)
(5)
5
9
(75)
Total Other Income
0
0
0
0
0
0
(0)
0
(0)
0
(0)
0
0
0
(0)
0
Pre-Tax Income
16
N/A
23
+42%
21
-9%
21
-1%
22
+5%
26
+18%
31
+17%
31
+1%
35
+14%
48
+37%
45
-6%
32
-30%
23
-29%
26
+14%
31
+19%
(54)
N/A
Net Income
Tax Provision
(5)
(7)
(6)
(6)
(7)
(9)
(10)
(10)
(12)
(16)
(14)
(10)
(8)
(5)
(6)
(4)
Income from Continuing Operations
11
16
15
15
15
17
21
21
23
32
31
22
15
21
25
(58)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
11
N/A
16
+43%
15
-5%
15
-3%
15
+0%
17
+16%
21
+20%
21
+1%
23
+9%
32
+39%
31
-2%
22
-31%
15
-32%
21
+41%
25
+22%
(58)
N/A
EPS (Diluted)
0.08
N/A
0.11
+38%
0.1
-9%
0.1
N/A
0.1
N/A
0.11
+10%
0.13
+18%
0.12
-8%
0.12
N/A
0.16
+33%
0.15
-6%
0.11
-27%
0.07
-36%
0.09
+29%
0.11
+22%
-0.25
N/A

See Also

Summary
IDX intrinsic value, competitors valuation, and company profile.
DCF Valuation
IDX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
IDX stock valuation using valuation multiples.
Wall Street Estimates
IDX price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
IDX stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.