Kamada Ltd
NASDAQ:KMDA
Income Statement
Earnings Waterfall
Kamada Ltd
Revenue
|
142.5m
USD
|
Cost of Revenue
|
-87m
USD
|
Gross Profit
|
55.5m
USD
|
Operating Expenses
|
-45.4m
USD
|
Operating Income
|
10.1m
USD
|
Other Expenses
|
-1.8m
USD
|
Net Income
|
8.3m
USD
|
Income Statement
Kamada 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 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
68
N/A
|
71
+4%
|
71
+1%
|
71
0%
|
71
0%
|
71
+1%
|
67
-6%
|
70
+5%
|
69
-2%
|
70
+1%
|
76
+8%
|
76
0%
|
79
+4%
|
78
-2%
|
74
-4%
|
88
+18%
|
91
+4%
|
103
+12%
|
109
+6%
|
110
+1%
|
102
-7%
|
115
+12%
|
124
+8%
|
125
+1%
|
143
+14%
|
127
-11%
|
134
+5%
|
132
-2%
|
134
+2%
|
133
0%
|
125
-6%
|
79
-36%
|
104
+30%
|
83
-20%
|
106
+29%
|
115
+9%
|
129
+12%
|
132
+2%
|
146
+10%
|
152
+4%
|
143
-6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(42)
|
(44)
|
(46)
|
(53)
|
(54)
|
(56)
|
(55)
|
(54)
|
(54)
|
(54)
|
(56)
|
(53)
|
(54)
|
(56)
|
(55)
|
(63)
|
(66)
|
(71)
|
(72)
|
(74)
|
(70)
|
(73)
|
(78)
|
(77)
|
(84)
|
(78)
|
(84)
|
(84)
|
(84)
|
(86)
|
(80)
|
(55)
|
(73)
|
(59)
|
(75)
|
(77)
|
(83)
|
(85)
|
(91)
|
(95)
|
(87)
|
|
Gross Profit |
26
N/A
|
26
+2%
|
25
-4%
|
18
-29%
|
16
-9%
|
15
-9%
|
12
-19%
|
16
+30%
|
15
-4%
|
16
+4%
|
20
+28%
|
22
+10%
|
25
+12%
|
21
-14%
|
19
-12%
|
25
+32%
|
25
+1%
|
32
+28%
|
37
+15%
|
36
-3%
|
32
-11%
|
42
+30%
|
46
+10%
|
49
+6%
|
59
+21%
|
50
-16%
|
50
+1%
|
48
-5%
|
49
+4%
|
48
-4%
|
45
-5%
|
25
-45%
|
30
+22%
|
24
-22%
|
31
+31%
|
38
+23%
|
47
+23%
|
47
+1%
|
54
+15%
|
56
+4%
|
55
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(21)
|
(23)
|
(23)
|
(25)
|
(27)
|
(27)
|
(27)
|
(25)
|
(26)
|
(27)
|
(28)
|
(28)
|
(28)
|
(27)
|
(26)
|
(27)
|
(26)
|
(25)
|
(24)
|
(23)
|
(22)
|
(22)
|
(22)
|
(24)
|
(26)
|
(27)
|
(28)
|
(28)
|
(27)
|
(28)
|
(28)
|
(21)
|
(31)
|
(28)
|
(37)
|
(41)
|
(42)
|
(43)
|
(45)
|
(45)
|
(45)
|
|
Selling, General & Administrative |
(9)
|
(10)
|
(11)
|
(10)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(13)
|
(14)
|
(13)
|
(14)
|
(14)
|
(15)
|
(12)
|
(18)
|
(17)
|
(23)
|
(26)
|
(27)
|
(29)
|
(29)
|
(29)
|
(30)
|
|
Research & Development |
(12)
|
(13)
|
(12)
|
(15)
|
(16)
|
(16)
|
(16)
|
(15)
|
(16)
|
(17)
|
(17)
|
(17)
|
(16)
|
(16)
|
(15)
|
(15)
|
(14)
|
(12)
|
(12)
|
(10)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(8)
|
(11)
|
(10)
|
(13)
|
(14)
|
(13)
|
(12)
|
(14)
|
(14)
|
(13)
|
|
Depreciation & Amortization |
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
|
(2)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
(0)
|
(1)
|
(1)
|
(2)
|
|
Other Operating Expenses |
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)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
Operating Income |
5
N/A
|
4
-27%
|
2
-38%
|
(7)
N/A
|
(11)
-48%
|
(12)
-7%
|
(15)
-26%
|
(9)
+37%
|
(11)
-17%
|
(11)
-8%
|
(8)
+33%
|
(6)
+24%
|
(3)
+52%
|
(6)
-96%
|
(7)
-31%
|
(2)
+78%
|
(1)
+44%
|
7
N/A
|
12
+67%
|
13
+1%
|
10
-18%
|
19
+87%
|
23
+20%
|
24
+5%
|
33
+34%
|
23
-30%
|
22
-2%
|
20
-11%
|
22
+10%
|
19
-13%
|
17
-13%
|
4
-75%
|
(1)
N/A
|
(4)
-450%
|
(6)
-59%
|
(3)
+55%
|
5
N/A
|
5
+2%
|
10
+107%
|
11
+19%
|
10
-11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(7)
|
(8)
|
(8)
|
(1)
|
|
Total Other Income |
(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
|
(2)
|
(4)
|
(6)
|
(6)
|
0
|
2
|
3
|
(1)
|
|
Pre-Tax Income |
2
N/A
|
0
-75%
|
(1)
N/A
|
(10)
-1 492%
|
(13)
-29%
|
(13)
-4%
|
(15)
-16%
|
(9)
+39%
|
(11)
-19%
|
(11)
-2%
|
(8)
+29%
|
(6)
+24%
|
(2)
+59%
|
(5)
-104%
|
(7)
-38%
|
(2)
+76%
|
(1)
+49%
|
7
N/A
|
12
+71%
|
13
+7%
|
11
-16%
|
20
+85%
|
24
+19%
|
25
+3%
|
33
+34%
|
23
-31%
|
24
+2%
|
21
-11%
|
22
+5%
|
19
-16%
|
16
-16%
|
4
-76%
|
(2)
N/A
|
(7)
-284%
|
(11)
-54%
|
(10)
+12%
|
(2)
+77%
|
(2)
+1%
|
4
N/A
|
6
+79%
|
8
+33%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
2
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
2
|
0
|
(1)
|
(10)
|
(13)
|
(13)
|
(15)
|
(9)
|
(11)
|
(11)
|
(8)
|
(8)
|
(4)
|
(7)
|
(8)
|
(2)
|
(1)
|
7
|
12
|
13
|
11
|
22
|
26
|
26
|
35
|
22
|
23
|
20
|
21
|
17
|
15
|
3
|
(2)
|
(8)
|
(12)
|
(10)
|
(2)
|
(2)
|
3
|
6
|
8
|
|
Net Income (Common) |
2
N/A
|
0
-77%
|
(1)
N/A
|
(10)
-1 445%
|
(13)
-30%
|
(13)
-3%
|
(15)
-17%
|
(9)
+39%
|
(11)
-18%
|
(11)
-2%
|
(8)
+27%
|
(8)
+9%
|
(4)
+48%
|
(7)
-70%
|
(8)
-26%
|
(2)
+77%
|
(1)
+41%
|
7
N/A
|
12
+76%
|
13
+7%
|
11
-17%
|
22
+106%
|
26
+16%
|
26
+2%
|
35
+31%
|
22
-36%
|
23
+1%
|
20
-12%
|
21
+5%
|
17
-18%
|
15
-15%
|
3
-76%
|
(2)
N/A
|
(8)
-250%
|
(12)
-51%
|
(10)
+11%
|
(2)
+78%
|
(2)
0%
|
3
N/A
|
6
+80%
|
8
+34%
|
|
EPS (Diluted) |
0.06
N/A
|
-0.01
N/A
|
-0.03
-200%
|
-0.29
-867%
|
-0.38
-31%
|
-0.37
+3%
|
-0.44
-19%
|
-0.27
+39%
|
-0.31
-15%
|
-0.31
N/A
|
-0.22
+29%
|
-0.2
+9%
|
-0.1
+50%
|
-0.18
-80%
|
-0.23
-28%
|
-0.06
+74%
|
-0.04
+33%
|
0.18
N/A
|
0.31
+72%
|
0.32
+3%
|
0.27
-16%
|
0.55
+104%
|
0.63
+15%
|
0.64
+2%
|
0.84
+31%
|
0.55
-35%
|
0.51
-7%
|
0.47
-8%
|
0.45
-4%
|
0.38
-16%
|
0.33
-13%
|
0.08
-76%
|
-0.05
N/A
|
-0.18
-260%
|
-0.27
-50%
|
-0.24
+11%
|
-0.05
+79%
|
-0.05
N/A
|
0.08
N/A
|
0.1
+25%
|
0.15
+50%
|