Medinova Diagnostic Services Ltd
BSE:526301
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Medinova Diagnostic Services Ltd
BSE:526301
|
IN |
Income Statement
Earnings Waterfall
Medinova Diagnostic Services Ltd
Income Statement
Medinova Diagnostic Services Ltd
| Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
77
N/A
|
70
-10%
|
64
-7%
|
66
+2%
|
81
+23%
|
90
+12%
|
93
+3%
|
93
+0%
|
78
-16%
|
75
-4%
|
77
+2%
|
82
+7%
|
87
+6%
|
90
+4%
|
93
+3%
|
90
-3%
|
90
0%
|
87
-3%
|
81
-7%
|
79
-2%
|
74
-5%
|
70
-6%
|
98
+40%
|
118
+20%
|
127
+8%
|
157
+24%
|
144
-8%
|
133
-8%
|
132
-1%
|
111
-16%
|
103
-7%
|
99
-4%
|
100
+1%
|
99
0%
|
103
+3%
|
104
+2%
|
102
-2%
|
102
+1%
|
99
-3%
|
98
-1%
|
98
+0%
|
100
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(8)
|
(7)
|
(7)
|
(7)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(13)
|
(12)
|
(11)
|
(11)
|
(11)
|
(10)
|
(11)
|
(14)
|
(16)
|
(20)
|
(26)
|
(26)
|
(25)
|
(24)
|
(17)
|
(14)
|
(13)
|
(12)
|
(11)
|
(11)
|
(10)
|
(10)
|
(8)
|
(8)
|
(6)
|
(6)
|
|
| Gross Profit |
69
N/A
|
63
-10%
|
58
-8%
|
58
+1%
|
72
+23%
|
80
+12%
|
82
+2%
|
82
0%
|
67
-18%
|
64
-4%
|
65
+2%
|
69
+6%
|
73
+6%
|
76
+3%
|
79
+4%
|
76
-3%
|
76
+0%
|
75
-2%
|
69
-7%
|
68
-2%
|
64
-7%
|
60
-5%
|
87
+44%
|
103
+19%
|
112
+8%
|
138
+23%
|
119
-14%
|
107
-10%
|
107
0%
|
88
-18%
|
86
-2%
|
85
-1%
|
87
+2%
|
88
+1%
|
92
+4%
|
94
+2%
|
92
-2%
|
93
+1%
|
91
-2%
|
90
-1%
|
92
+1%
|
95
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(116)
|
(109)
|
(101)
|
(103)
|
(91)
|
(99)
|
(105)
|
(108)
|
(92)
|
(92)
|
(90)
|
(87)
|
(85)
|
(84)
|
(82)
|
(80)
|
(76)
|
(73)
|
(70)
|
(66)
|
(61)
|
(59)
|
(77)
|
(86)
|
(89)
|
(101)
|
(82)
|
(74)
|
(75)
|
(65)
|
(66)
|
(66)
|
(64)
|
(65)
|
(65)
|
(65)
|
(65)
|
(65)
|
(64)
|
(63)
|
(63)
|
(63)
|
|
| Selling, General & Administrative |
(21)
|
(22)
|
(23)
|
(25)
|
(23)
|
(24)
|
(24)
|
(24)
|
(21)
|
(20)
|
(20)
|
(21)
|
(22)
|
(23)
|
(23)
|
(23)
|
(22)
|
(21)
|
(20)
|
(20)
|
(19)
|
(18)
|
(38)
|
(47)
|
(51)
|
(62)
|
(43)
|
(37)
|
(37)
|
(26)
|
(26)
|
(25)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(25)
|
(26)
|
(26)
|
|
| Depreciation & Amortization |
(10)
|
(10)
|
(11)
|
(12)
|
(19)
|
(25)
|
(31)
|
(35)
|
(27)
|
(25)
|
(23)
|
(21)
|
(19)
|
(17)
|
(16)
|
(14)
|
(13)
|
(12)
|
(11)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(84)
|
(78)
|
(68)
|
(67)
|
(49)
|
(50)
|
(51)
|
(50)
|
(44)
|
(46)
|
(47)
|
(45)
|
(44)
|
(44)
|
(44)
|
(43)
|
(41)
|
(40)
|
(38)
|
(36)
|
(32)
|
(32)
|
(30)
|
(32)
|
(31)
|
(32)
|
(32)
|
(32)
|
(32)
|
(34)
|
(35)
|
(36)
|
(37)
|
(38)
|
(39)
|
(40)
|
(40)
|
(39)
|
(38)
|
(36)
|
(36)
|
(35)
|
|
| Operating Income |
(46)
N/A
|
(47)
-1%
|
(43)
+7%
|
(45)
-4%
|
(20)
+56%
|
(19)
+3%
|
(24)
-23%
|
(27)
-13%
|
(26)
+5%
|
(28)
-9%
|
(26)
+8%
|
(18)
+29%
|
(12)
+36%
|
(8)
+29%
|
(3)
+60%
|
(4)
-16%
|
0
N/A
|
2
+322%
|
(1)
N/A
|
2
N/A
|
2
+30%
|
1
-45%
|
10
+638%
|
17
+74%
|
23
+33%
|
37
+60%
|
37
+0%
|
33
-11%
|
32
-3%
|
23
-29%
|
20
-9%
|
20
-4%
|
23
+16%
|
23
+1%
|
27
+15%
|
28
+6%
|
27
-6%
|
28
+6%
|
27
-4%
|
28
+2%
|
29
+3%
|
32
+13%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(1)
|
(1)
|
(2)
|
(5)
|
(7)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(7)
|
(6)
|
(6)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
5
|
5
|
6
|
6
|
2
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
|
| Pre-Tax Income |
(42)
N/A
|
(43)
-1%
|
(39)
+9%
|
(41)
-6%
|
(23)
+44%
|
(25)
-9%
|
(31)
-25%
|
(36)
-16%
|
(18)
+49%
|
(20)
-10%
|
(19)
+7%
|
(11)
+42%
|
(5)
+53%
|
1
N/A
|
6
+617%
|
6
0%
|
11
+95%
|
12
+11%
|
10
-17%
|
13
+27%
|
(3)
N/A
|
(4)
-27%
|
5
N/A
|
14
+163%
|
20
+44%
|
34
+71%
|
34
+2%
|
30
-13%
|
28
-6%
|
19
-34%
|
16
-14%
|
15
-9%
|
19
+31%
|
20
+3%
|
23
+18%
|
25
+7%
|
23
-8%
|
25
+8%
|
24
-3%
|
24
+3%
|
25
+2%
|
29
+16%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
6
|
6
|
6
|
6
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(8)
|
|
| Income from Continuing Operations |
(36)
|
(36)
|
(32)
|
(35)
|
(21)
|
(23)
|
(29)
|
(34)
|
(17)
|
(19)
|
(18)
|
(10)
|
(5)
|
1
|
6
|
6
|
8
|
9
|
7
|
10
|
(2)
|
(3)
|
6
|
14
|
19
|
30
|
31
|
26
|
24
|
17
|
14
|
13
|
17
|
17
|
20
|
22
|
20
|
21
|
19
|
19
|
19
|
21
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
1
|
1
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
1
|
1
|
2
|
1
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(36)
N/A
|
(36)
-1%
|
(32)
+11%
|
(35)
-7%
|
(19)
+45%
|
(20)
-7%
|
(26)
-28%
|
(30)
-14%
|
(14)
+53%
|
(15)
-9%
|
(13)
+11%
|
(7)
+50%
|
(1)
+79%
|
4
N/A
|
7
+108%
|
7
0%
|
8
+11%
|
9
+7%
|
7
-21%
|
10
+38%
|
(3)
N/A
|
(2)
+18%
|
7
N/A
|
16
+120%
|
20
+30%
|
26
+27%
|
24
-5%
|
19
-21%
|
23
+18%
|
15
-32%
|
14
-12%
|
12
-9%
|
17
+35%
|
17
+2%
|
20
+18%
|
22
+8%
|
20
-8%
|
21
+4%
|
19
-8%
|
19
-1%
|
19
0%
|
21
+13%
|
|
| EPS (Diluted) |
-3.79
N/A
|
-3.85
-2%
|
-3.43
+11%
|
-3.67
-7%
|
-2.01
+45%
|
-2.15
-7%
|
-2.74
-27%
|
-3.14
-15%
|
-1.39
+56%
|
-1.51
-9%
|
-1.36
+10%
|
-0.67
+51%
|
-0.14
+79%
|
0.37
N/A
|
0.73
+97%
|
0.75
+3%
|
0.81
+8%
|
0.91
+12%
|
0.69
-24%
|
0.96
+39%
|
-0.26
N/A
|
-0.21
+19%
|
0.71
N/A
|
1.56
+120%
|
2.03
+30%
|
2.58
+27%
|
2.45
-5%
|
1.94
-21%
|
2.27
+17%
|
1.54
-32%
|
1.36
-12%
|
1.24
-9%
|
1.67
+35%
|
1.69
+1%
|
2
+18%
|
2.17
+8%
|
2
-8%
|
2.09
+4%
|
1.92
-8%
|
1.9
-1%
|
1.9
N/A
|
2.13
+12%
|
|