Mediwound Ltd
F:M8W
Income Statement
Earnings Waterfall
Mediwound Ltd
Income Statement
Mediwound Ltd
| Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
+80%
|
0
+56%
|
0
+86%
|
0
+8%
|
0
+46%
|
0
+12%
|
1
+30%
|
1
+32%
|
1
+24%
|
1
+43%
|
2
+11%
|
2
+19%
|
2
+18%
|
2
+10%
|
3
+4%
|
2
-1%
|
3
+14%
|
3
+4%
|
3
+16%
|
3
-2%
|
23
+590%
|
27
+19%
|
32
+16%
|
36
+13%
|
19
-47%
|
21
+8%
|
22
+6%
|
23
+7%
|
25
+9%
|
25
-1%
|
24
-5%
|
22
-6%
|
21
-6%
|
20
-3%
|
27
+30%
|
26
-2%
|
26
+0%
|
25
-4%
|
19
-25%
|
20
+6%
|
20
+1%
|
20
-2%
|
20
+3%
|
19
-5%
|
20
+3%
|
21
+5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(8)
|
(12)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(17)
|
(18)
|
(16)
|
(16)
|
(17)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-567%
|
(2)
-88%
|
(3)
-69%
|
(3)
+1%
|
(3)
+0%
|
(3)
-1%
|
(2)
+24%
|
(2)
-2%
|
(1)
+31%
|
(1)
+56%
|
(1)
N/A
|
(0)
+57%
|
0
N/A
|
0
+3 600%
|
1
+149%
|
1
-8%
|
1
+24%
|
1
+7%
|
1
+17%
|
2
+21%
|
18
+1 061%
|
19
+4%
|
20
+4%
|
21
+8%
|
5
-75%
|
7
+30%
|
8
+8%
|
9
+16%
|
10
+13%
|
10
-3%
|
9
-8%
|
8
-11%
|
7
-16%
|
7
0%
|
13
+101%
|
13
-5%
|
13
+0%
|
11
-12%
|
4
-68%
|
3
-6%
|
3
-21%
|
2
-8%
|
3
+8%
|
3
+5%
|
4
+32%
|
4
+6%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6)
|
(8)
|
(11)
|
(13)
|
(16)
|
(19)
|
(19)
|
(19)
|
(18)
|
(19)
|
(19)
|
(21)
|
(22)
|
(20)
|
(20)
|
(17)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(12)
|
(13)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(22)
|
(22)
|
(20)
|
(19)
|
(18)
|
(18)
|
(20)
|
(22)
|
(24)
|
(26)
|
(27)
|
|
| Selling, General & Administrative |
(3)
|
(4)
|
(6)
|
(9)
|
(11)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(9)
|
(11)
|
(10)
|
(11)
|
(10)
|
(11)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
|
| Research & Development |
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(9)
|
(7)
|
(8)
|
(7)
|
0
|
(5)
|
(4)
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(7)
|
(2)
|
(5)
|
(8)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(10)
|
(12)
|
(13)
|
|
| Depreciation & Amortization |
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
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
(5)
|
(6)
|
14
|
(4)
|
(3)
|
(4)
|
5
|
(5)
|
(7)
|
(7)
|
0
|
(6)
|
(4)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
(6)
N/A
|
(8)
-23%
|
(11)
-40%
|
(14)
-32%
|
(17)
-21%
|
(21)
-26%
|
(21)
N/A
|
(22)
-2%
|
(21)
+4%
|
(21)
-1%
|
(21)
+2%
|
(22)
-5%
|
(22)
-3%
|
(20)
+10%
|
(20)
+2%
|
(17)
+15%
|
(15)
+13%
|
(14)
+7%
|
(13)
+4%
|
(13)
+4%
|
(13)
-1%
|
(11)
+16%
|
(11)
-4%
|
7
N/A
|
7
-5%
|
6
-13%
|
7
+23%
|
(11)
N/A
|
(9)
+10%
|
(9)
+7%
|
(9)
+3%
|
(9)
-2%
|
(10)
-15%
|
(11)
-11%
|
(13)
-12%
|
(13)
-6%
|
(14)
-5%
|
(7)
+47%
|
(9)
-26%
|
(10)
-4%
|
(9)
+5%
|
(16)
-67%
|
(15)
+5%
|
(15)
-3%
|
(17)
-14%
|
(19)
-13%
|
(21)
-8%
|
(22)
-6%
|
(24)
-7%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
13
|
(2)
|
2
|
3
|
3
|
4
|
(3)
|
(0)
|
(0)
|
(0)
|
1
|
(1)
|
(2)
|
1
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
1
|
(2)
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(10)
|
(5)
|
(3)
|
10
|
2
|
(5)
|
(11)
|
1
|
(0)
|
(6)
|
3
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
7
|
7
|
7
|
6
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
7
N/A
|
(9)
N/A
|
(7)
+18%
|
(10)
-40%
|
(12)
-27%
|
(19)
-53%
|
(24)
-28%
|
(22)
+8%
|
(21)
+6%
|
(22)
-3%
|
(19)
+10%
|
(23)
-17%
|
(25)
-8%
|
(19)
+24%
|
(19)
-3%
|
(16)
+16%
|
(14)
+14%
|
(15)
-3%
|
(15)
-2%
|
(14)
+2%
|
(14)
+4%
|
(6)
+59%
|
(5)
+7%
|
12
N/A
|
12
0%
|
2
-82%
|
4
+82%
|
(12)
N/A
|
(11)
+8%
|
(9)
+16%
|
(10)
-4%
|
(10)
-1%
|
(11)
-14%
|
(14)
-22%
|
(14)
-6%
|
(15)
-8%
|
(16)
-6%
|
(20)
-20%
|
(20)
-1%
|
(14)
+27%
|
(12)
+14%
|
(7)
+47%
|
(13)
-92%
|
(20)
-58%
|
(28)
-40%
|
(30)
-9%
|
(21)
+31%
|
(28)
-33%
|
(20)
+27%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
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
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
7
|
(9)
|
(7)
|
(10)
|
(12)
|
(19)
|
(24)
|
(22)
|
(21)
|
(22)
|
(19)
|
(23)
|
(25)
|
(19)
|
(19)
|
(16)
|
(14)
|
(15)
|
(15)
|
(14)
|
(14)
|
(6)
|
(5)
|
12
|
12
|
2
|
4
|
(12)
|
(11)
|
(9)
|
(10)
|
(10)
|
(11)
|
(14)
|
(14)
|
(15)
|
(16)
|
(20)
|
(20)
|
(14)
|
(12)
|
(7)
|
(13)
|
(20)
|
(28)
|
(30)
|
(21)
|
(28)
|
(21)
|
|
| Net Income (Common) |
(1)
N/A
|
(15)
-2 852%
|
(13)
+16%
|
(15)
-13%
|
(13)
+15%
|
(19)
-51%
|
(25)
-30%
|
(23)
+8%
|
(21)
+6%
|
(22)
-3%
|
(19)
+12%
|
(23)
-17%
|
(25)
-8%
|
(19)
+24%
|
(19)
-3%
|
(16)
+16%
|
(22)
-32%
|
(22)
-2%
|
(22)
-1%
|
(22)
+1%
|
(14)
+36%
|
(1)
+92%
|
(1)
+42%
|
16
N/A
|
19
+17%
|
5
-74%
|
7
+33%
|
(9)
N/A
|
(11)
-18%
|
(9)
+16%
|
(10)
-4%
|
(10)
-1%
|
(11)
-15%
|
(14)
-22%
|
(14)
-6%
|
(15)
-8%
|
(16)
-6%
|
(20)
-20%
|
(20)
-1%
|
(14)
+27%
|
(12)
+14%
|
(7)
+46%
|
(13)
-90%
|
(20)
-57%
|
(28)
-39%
|
(30)
-9%
|
(21)
+31%
|
(28)
-33%
|
(21)
+26%
|
|
| EPS (Diluted) |
-0.23
N/A
|
-6.85
-2 878%
|
-5.76
+16%
|
-4.81
+16%
|
-4.11
+15%
|
-6.63
-61%
|
-7.96
-20%
|
-7.3
+8%
|
-6.88
+6%
|
-7.12
-3%
|
-6.24
+12%
|
-7.32
-17%
|
-7.94
-8%
|
-6.05
+24%
|
-6.22
-3%
|
-5.23
+16%
|
-6.74
-29%
|
-6.65
+1%
|
-5.79
+13%
|
-5.72
+1%
|
-3.6
+37%
|
-0.27
+93%
|
-0.15
+44%
|
4.19
N/A
|
4.89
+17%
|
1.27
-74%
|
1.69
+33%
|
-2.36
N/A
|
-2.81
-19%
|
-2.36
+16%
|
-2.48
-5%
|
-2.5
-1%
|
-2.85
-14%
|
-3.48
-22%
|
-3.48
N/A
|
-3.26
+6%
|
-3.41
-5%
|
-3.93
-15%
|
-2.34
+40%
|
-1.56
+33%
|
-1.34
+14%
|
-0.75
+44%
|
-1.38
-84%
|
-2.16
-57%
|
-2.52
-17%
|
-3.03
-20%
|
-1.93
+36%
|
-2.57
-33%
|
-1.86
+28%
|
|