MD Medical Group Investments PLC
LSE:MDMG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
MD Medical Group Investments PLC
LSE:MDMG
|
CY |
|
R
|
Roo Hsing Co Ltd
TWSE:4414
|
TW |
|
X
|
Xinjiang Joinworld Co Ltd
SSE:600888
|
CN |
|
Jiangsu Shemar Electric Co Ltd
SSE:603530
|
CN |
|
Beijing Yupont Electric Power Technology Co Ltd
SSE:688597
|
CN |
|
Hindalco Industries Ltd
NSE:HINDALCO
|
IN |
Income Statement
Earnings Waterfall
MD Medical Group Investments PLC
Income Statement
MD Medical Group Investments PLC
| Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||
| Revenue |
16 160
N/A
|
16 309
+1%
|
19 133
+17%
|
23 169
+21%
|
25 220
+9%
|
25 370
+1%
|
25 222
-1%
|
|
| Gross Profit | ||||||||
| Cost of Revenue |
(10 376)
|
(10 531)
|
(12 007)
|
(14 155)
|
(15 232)
|
(15 417)
|
(15 429)
|
|
| Gross Profit |
5 784
N/A
|
5 778
0%
|
7 127
+23%
|
9 014
+26%
|
9 988
+11%
|
9 953
0%
|
9 793
-2%
|
|
| Operating Income | ||||||||
| Operating Expenses |
(2 649)
|
(2 633)
|
(2 758)
|
(3 083)
|
(3 366)
|
(3 579)
|
(3 538)
|
|
| Selling, General & Administrative |
(2 355)
|
(2 367)
|
(2 523)
|
(2 808)
|
(3 071)
|
(3 255)
|
(3 248)
|
|
| Depreciation & Amortization |
(286)
|
(272)
|
(283)
|
(318)
|
(332)
|
(326)
|
(265)
|
|
| Other Operating Expenses |
(9)
|
7
|
49
|
43
|
36
|
1
|
(24)
|
|
| Operating Income |
3 134
N/A
|
3 145
+0%
|
4 369
+39%
|
5 931
+36%
|
6 622
+12%
|
6 373
-4%
|
6 256
-2%
|
|
| Pre-Tax Income | ||||||||
| Interest Income Expense |
(270)
|
(180)
|
(20)
|
(201)
|
(303)
|
(308)
|
(29)
|
|
| Non-Reccuring Items |
0
|
135
|
135
|
0
|
0
|
(1 287)
|
(1 287)
|
|
| Total Other Income |
(107)
|
(103)
|
(146)
|
(171)
|
(161)
|
(204)
|
(214)
|
|
| Pre-Tax Income |
2 757
N/A
|
2 997
+9%
|
4 338
+45%
|
5 559
+28%
|
6 158
+11%
|
4 575
-26%
|
4 726
+3%
|
|
| Net Income | ||||||||
| Tax Provision |
30
|
23
|
(5)
|
(9)
|
(15)
|
(13)
|
(8)
|
|
| Income from Continuing Operations |
2 787
|
3 020
|
4 333
|
5 550
|
6 143
|
4 562
|
4 719
|
|
| Income to Minority Interest |
(149)
|
(146)
|
(137)
|
(143)
|
(140)
|
(150)
|
(159)
|
|
| Net Income (Common) |
2 638
N/A
|
2 874
+9%
|
4 196
+46%
|
5 407
+29%
|
6 003
+11%
|
4 412
-27%
|
4 560
+3%
|
|
| EPS (Diluted) |
35.11
N/A
|
38.26
+9%
|
55.86
+46%
|
71.97
+29%
|
79.91
+11%
|
58.72
-27%
|
60.7
+3%
|
|