Metabolic Explorer SA
PAR:METEX
Income Statement
Earnings Waterfall
Metabolic Explorer SA
Income Statement
Metabolic Explorer SA
| Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||
| Revenue |
4
N/A
|
5
+11%
|
4
-24%
|
3
-16%
|
2
-32%
|
1
-36%
|
1
+12%
|
2
+3%
|
2
N/A
|
3
+113%
|
2
-34%
|
0
-81%
|
1
+88%
|
2
+193%
|
4
+70%
|
2
-49%
|
1
-64%
|
2
+134%
|
2
+20%
|
3
+56%
|
4
+35%
|
4
+4%
|
3
-21%
|
1
-67%
|
0
-68%
|
0
-14%
|
0
-83%
|
37
+73 100%
|
170
+364%
|
262
+55%
|
227
-14%
|
166
-27%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||
| Cost of Revenue |
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)
|
(38)
|
(154)
|
(239)
|
(228)
|
(175)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
(1)
+28%
|
16
N/A
|
24
+47%
|
(1)
N/A
|
(8)
-486%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Expenses |
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(10)
|
(10)
|
(5)
|
(5)
|
(8)
|
(8)
|
(8)
|
(9)
|
8
|
9
|
(15)
|
(15)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
73
|
57
|
(41)
|
(42)
|
(37)
|
|
| Selling, General & Administrative |
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
0
|
(5)
|
(5)
|
(6)
|
(4)
|
(10)
|
(24)
|
(33)
|
(33)
|
(30)
|
|
| Research & Development |
(4)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
0
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(8)
|
(10)
|
(10)
|
(9)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
3
|
5
|
6
|
7
|
8
|
7
|
8
|
9
|
8
|
8
|
8
|
6
|
7
|
7
|
4
|
2
|
3
|
2
|
20
|
20
|
3
|
(5)
|
(8)
|
2
|
2
|
2
|
3
|
89
|
89
|
2
|
1
|
2
|
|
| Operating Income |
(1)
N/A
|
(1)
-126%
|
(2)
-104%
|
(3)
-14%
|
(4)
-35%
|
(5)
-43%
|
(5)
+3%
|
(5)
+2%
|
(6)
-15%
|
(3)
+44%
|
(7)
-124%
|
(9)
-23%
|
(4)
+55%
|
(3)
+36%
|
(4)
-46%
|
(6)
-64%
|
(7)
-12%
|
(7)
-1%
|
10
N/A
|
12
+16%
|
(11)
N/A
|
(11)
+2%
|
(5)
+54%
|
(8)
-57%
|
(8)
-6%
|
(9)
-5%
|
(10)
-10%
|
72
N/A
|
73
+1%
|
(17)
N/A
|
(44)
-156%
|
(45)
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||
| Interest Income Expense |
2
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(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
|
|
| Pre-Tax Income |
1
N/A
|
2
+24%
|
0
-99%
|
(1)
N/A
|
(2)
-130%
|
(4)
-91%
|
(4)
+2%
|
(4)
-2%
|
(5)
-18%
|
(3)
+50%
|
(8)
-217%
|
(10)
-20%
|
(4)
+61%
|
(3)
+36%
|
(4)
-49%
|
(6)
-67%
|
(7)
-12%
|
(7)
-2%
|
10
N/A
|
12
+16%
|
(11)
N/A
|
(11)
+2%
|
(5)
+53%
|
(8)
-54%
|
(9)
-5%
|
(9)
-5%
|
(10)
-9%
|
72
N/A
|
72
+0%
|
(20)
N/A
|
(48)
-140%
|
(49)
-3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
1
|
(0)
|
(1)
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(4)
|
(4)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
9
|
5
|
(3)
|
0
|
|
| Income from Continuing Operations |
2
|
2
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(8)
|
(10)
|
(4)
|
(2)
|
(4)
|
(6)
|
(7)
|
(7)
|
7
|
8
|
(11)
|
(11)
|
(6)
|
(9)
|
(8)
|
(9)
|
(10)
|
72
|
81
|
(15)
|
(51)
|
(49)
|
|
| Income to Minority Interest |
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
|
3
|
2
|
0
|
0
|
0
|
|
| Net Income (Common) |
2
N/A
|
2
+31%
|
(0)
N/A
|
(2)
-413%
|
(2)
+19%
|
(3)
-72%
|
(3)
+1%
|
(3)
-1%
|
(3)
-22%
|
(2)
+47%
|
(8)
-347%
|
(10)
-24%
|
(4)
+61%
|
(2)
+38%
|
(4)
-56%
|
(6)
-65%
|
(7)
-13%
|
(7)
-1%
|
7
N/A
|
8
+25%
|
(11)
N/A
|
(11)
+2%
|
(6)
+45%
|
(9)
-45%
|
(8)
+7%
|
(8)
-2%
|
(9)
-6%
|
75
N/A
|
83
+11%
|
(15)
N/A
|
(51)
-251%
|
(49)
+3%
|
|
| EPS (Diluted) |
0.08
N/A
|
0.1
+25%
|
-0.02
N/A
|
-0.1
-400%
|
-0.08
+20%
|
-0.13
-63%
|
-0.13
N/A
|
-0.13
N/A
|
-0.16
-23%
|
-0.08
+50%
|
-0.36
-350%
|
-0.44
-22%
|
-0.17
+61%
|
-0.11
+35%
|
-0.17
-55%
|
-0.27
-59%
|
-0.3
-11%
|
-0.3
N/A
|
0.24
N/A
|
0.35
+46%
|
-0.48
N/A
|
-0.47
+2%
|
-0.26
+45%
|
-0.37
-42%
|
-0.35
+5%
|
-0.3
+14%
|
-0.32
-7%
|
2.19
N/A
|
2.21
+1%
|
-0.4
N/A
|
-1.14
-185%
|
-0.95
+17%
|
|