Medica SpA
MIL:MDC
Income Statement
Earnings Waterfall
Medica SpA
Income Statement
Medica SpA
| Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
|---|---|---|---|---|---|
| Revenue | |||||
| Revenue |
44
N/A
|
64
+47%
|
51
-21%
|
64
+25%
|
|
| Gross Profit | |||||
| Cost of Revenue |
(17)
|
(23)
|
(20)
|
(27)
|
|
| Gross Profit |
27
N/A
|
42
+53%
|
31
-25%
|
37
+20%
|
|
| Operating Income | |||||
| Operating Expenses |
(21)
|
(34)
|
(26)
|
(33)
|
|
| Selling, General & Administrative |
(20)
|
(33)
|
(26)
|
(31)
|
|
| Depreciation & Amortization |
(4)
|
(6)
|
(6)
|
(7)
|
|
| Other Operating Expenses |
3
|
5
|
6
|
5
|
|
| Operating Income |
6
N/A
|
8
+29%
|
5
-30%
|
4
-28%
|
|
| Pre-Tax Income | |||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
|
| Non-Reccuring Items |
0
|
(0)
|
0
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
6
N/A
|
7
+29%
|
5
-34%
|
3
-42%
|
|
| Net Income | |||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(0)
|
|
| Income from Continuing Operations |
5
|
6
|
4
|
2
|
|
| Income to Minority Interest |
(0)
|
(0)
|
0
|
1
|
|
| Net Income (Common) |
5
N/A
|
6
+26%
|
4
-30%
|
3
-25%
|
|
| EPS (Diluted) |
1.18
N/A
|
1.48
+25%
|
1.03
-30%
|
0.77
-25%
|
|