Medondo Holding AG
F:AMI
Income Statement
Earnings Waterfall
Medondo Holding AG
Revenue
|
1.8m
EUR
|
Cost of Revenue
|
1.6m
EUR
|
Gross Profit
|
3.3m
EUR
|
Operating Expenses
|
-8m
EUR
|
Operating Income
|
-4.7m
EUR
|
Other Expenses
|
145.7k
EUR
|
Net Income
|
-4.5m
EUR
|
Income Statement
Medondo Holding AG
Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|
Revenue | |||||||
Revenue |
3
N/A
|
2
-32%
|
2
+30%
|
(0)
N/A
|
2
N/A
|
2
+10%
|
|
Gross Profit | |||||||
Cost of Revenue |
(0)
|
(1)
|
1
|
2
|
2
|
2
|
|
Gross Profit |
2
N/A
|
1
-50%
|
4
+249%
|
2
-44%
|
3
+71%
|
3
-4%
|
|
Operating Income | |||||||
Operating Expenses |
(3)
|
(4)
|
(8)
|
(6)
|
(9)
|
(8)
|
|
Selling, General & Administrative |
(2)
|
(3)
|
(5)
|
(4)
|
(5)
|
(4)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(2)
|
(0)
|
(2)
|
(2)
|
|
Other Operating Expenses |
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
Operating Income |
(1)
N/A
|
(3)
-135%
|
(4)
-50%
|
(4)
+14%
|
(5)
-49%
|
(5)
+11%
|
|
Pre-Tax Income | |||||||
Interest Income Expense |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
Pre-Tax Income |
(1)
N/A
|
(3)
-145%
|
(4)
-54%
|
(4)
+12%
|
(5)
-45%
|
(5)
+14%
|
|
Net Income | |||||||
Tax Provision |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
Income from Continuing Operations |
(1)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
|
Net Income (Common) |
(1)
N/A
|
(2)
-88%
|
(4)
-100%
|
(4)
+11%
|
(5)
-43%
|
(5)
+15%
|
|
EPS (Diluted) |
-0.1
N/A
|
-0.17
-70%
|
-0.36
-112%
|
-0.28
+22%
|
-0.41
-46%
|
-0.29
+29%
|