MedAvail Holdings Inc
NASDAQ:MDVL
Income Statement
Earnings Waterfall
MedAvail Holdings Inc
Revenue
|
23.8m
USD
|
Cost of Revenue
|
-22.2m
USD
|
Gross Profit
|
1.6m
USD
|
Operating Expenses
|
-33.3m
USD
|
Operating Income
|
-31.7m
USD
|
Other Expenses
|
-14.3m
USD
|
Net Income
|
-46m
USD
|
Income Statement
MedAvail Holdings Inc
Jun-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2
N/A
|
2
+36%
|
3
+59%
|
5
+38%
|
6
+21%
|
5
-15%
|
3
-30%
|
2
-46%
|
0
-88%
|
0
-33%
|
0
+14%
|
0
+125%
|
0
-3%
|
0
N/A
|
0
-6%
|
0
-12%
|
0
-3%
|
0
+43%
|
1
+33%
|
0
-17%
|
0
+7%
|
0
-19%
|
0
-5%
|
0
+28%
|
1
+13%
|
1
+54%
|
1
+29%
|
1
+14%
|
1
+15%
|
1
+10%
|
14
+838%
|
18
+27%
|
22
+27%
|
28
+24%
|
22
-20%
|
18
-17%
|
14
-24%
|
20
+41%
|
43
+121%
|
24
-44%
|
24
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(9)
|
(12)
|
(17)
|
(22)
|
(22)
|
(18)
|
(14)
|
(18)
|
(41)
|
(22)
|
(22)
|
|
Gross Profit |
1
N/A
|
1
+91%
|
2
+78%
|
3
+55%
|
3
+23%
|
3
-18%
|
2
-31%
|
1
-60%
|
(0)
N/A
|
(0)
-110%
|
(1)
-41%
|
(1)
-3%
|
(1)
-5%
|
(0)
+55%
|
0
N/A
|
0
+400%
|
0
N/A
|
0
+180%
|
0
+57%
|
0
+9%
|
0
+4%
|
0
-36%
|
0
-31%
|
0
+64%
|
0
+22%
|
0
+77%
|
1
+64%
|
1
+6%
|
1
+13%
|
1
+8%
|
5
+522%
|
5
+4%
|
5
+0%
|
5
-1%
|
0
-94%
|
0
-59%
|
0
+31%
|
1
+647%
|
3
+104%
|
2
-37%
|
2
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(31)
|
(40)
|
(49)
|
(60)
|
(44)
|
(39)
|
(34)
|
(36)
|
(49)
|
(34)
|
(33)
|
|
Selling, General & Administrative |
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(2)
|
(4)
|
(3)
|
(4)
|
(3)
|
(5)
|
(5)
|
(5)
|
(3)
|
(4)
|
(4)
|
(5)
|
(3)
|
(5)
|
(4)
|
(4)
|
(20)
|
(26)
|
(34)
|
(41)
|
(29)
|
(27)
|
(24)
|
(23)
|
(32)
|
(25)
|
(24)
|
|
Research & Development |
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(2)
|
(0)
|
(0)
|
(0)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
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
|
(10)
|
(12)
|
(15)
|
(17)
|
(14)
|
(12)
|
(9)
|
(11)
|
(16)
|
(8)
|
(8)
|
|
Operating Income |
(4)
N/A
|
(4)
+7%
|
(4)
-10%
|
(4)
+16%
|
(4)
0%
|
(5)
-39%
|
(5)
-4%
|
(6)
-21%
|
(6)
+1%
|
(5)
+14%
|
(5)
+6%
|
(5)
+7%
|
(5)
-11%
|
(5)
+8%
|
(4)
+11%
|
(4)
+1%
|
(4)
+9%
|
(4)
+3%
|
(4)
-9%
|
(4)
-2%
|
(4)
+2%
|
(4)
-4%
|
(4)
-2%
|
(4)
+6%
|
(4)
-3%
|
(4)
N/A
|
(4)
0%
|
(4)
+3%
|
(4)
+10%
|
(4)
+3%
|
(26)
-608%
|
(34)
-35%
|
(44)
-28%
|
(54)
-23%
|
(44)
+20%
|
(39)
+10%
|
(34)
+13%
|
(34)
-1%
|
(46)
-35%
|
(32)
+30%
|
(32)
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Non-Reccuring Items |
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
|
|
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)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(8)
|
|
Pre-Tax Income |
(4)
N/A
|
(4)
+1%
|
(4)
-10%
|
(4)
+16%
|
(4)
-1%
|
(5)
-39%
|
(5)
-4%
|
(6)
-21%
|
(6)
+1%
|
(5)
+14%
|
(5)
+6%
|
(5)
+6%
|
(5)
-11%
|
(5)
+8%
|
(4)
+11%
|
(4)
+2%
|
(4)
+9%
|
(4)
+3%
|
(4)
-9%
|
(4)
-2%
|
(4)
+2%
|
(4)
-4%
|
(4)
-3%
|
(4)
+6%
|
(4)
-4%
|
(4)
0%
|
(4)
+0%
|
(4)
+2%
|
(4)
+10%
|
(4)
+3%
|
(27)
-635%
|
(35)
-32%
|
(45)
-27%
|
(56)
-23%
|
(44)
+21%
|
(40)
+9%
|
(35)
+13%
|
(35)
-2%
|
(48)
-34%
|
(41)
+14%
|
(41)
0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
Income from Continuing Operations |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(27)
|
(35)
|
(45)
|
(56)
|
(44)
|
(40)
|
(35)
|
(36)
|
(48)
|
(41)
|
(41)
|
|
Net Income (Common) |
(4)
N/A
|
(4)
+1%
|
(4)
-10%
|
(4)
+16%
|
(4)
-1%
|
(5)
-39%
|
(4)
+11%
|
(6)
-25%
|
(6)
-3%
|
(5)
+15%
|
(5)
-9%
|
(5)
+6%
|
(5)
-6%
|
(5)
+8%
|
(4)
+11%
|
(4)
+2%
|
(4)
+9%
|
(4)
+3%
|
(4)
-9%
|
(4)
-2%
|
(4)
+2%
|
(4)
-4%
|
(3)
+24%
|
(3)
+7%
|
(3)
-5%
|
(3)
0%
|
(4)
-35%
|
(4)
+2%
|
(4)
+10%
|
(4)
+3%
|
(27)
-635%
|
(35)
-32%
|
(45)
-27%
|
(56)
-23%
|
(44)
+21%
|
(47)
-8%
|
(49)
-3%
|
(49)
-1%
|
(48)
+3%
|
(52)
-9%
|
(46)
+11%
|
|
EPS (Diluted) |
-1 067.97
N/A
|
-1 050.1
+2%
|
-1 155.78
-10%
|
-957.78
+17%
|
-887.47
+7%
|
-1 128.81
-27%
|
-937.79
+17%
|
-557
+41%
|
-575
-3%
|
-486
+15%
|
-530
-9%
|
-499
+6%
|
-531
-6%
|
-488.99
+8%
|
-434
+11%
|
-424
+2%
|
-385
+9%
|
-373
+3%
|
-405.99
-9%
|
-415
-2%
|
-407
+2%
|
-423
-4%
|
-322
+24%
|
-299
+7%
|
-157
+47%
|
-157.5
0%
|
-425.99
-170%
|
-208
+51%
|
-187.5
+10%
|
-182.5
+3%
|
-243.72
-34%
|
-54.46
+78%
|
-69.36
-27%
|
-84.15
-21%
|
-67.41
+20%
|
-71.78
-6%
|
-34.99
+51%
|
-30.73
+12%
|
-36.07
-17%
|
-32.25
+11%
|
-25.55
+21%
|