Epitomee Medical Ltd
TASE:EPIT
Income Statement
Earnings Waterfall
Epitomee Medical Ltd
Income Statement
Epitomee Medical Ltd
| Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
10
N/A
|
10
N/A
|
0
N/A
|
|
| Gross Profit | ||||||||
| Cost of Revenue |
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
|
| Gross Profit |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
10
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||
| Operating Expenses |
(8)
|
(11)
|
(11)
|
(11)
|
(17)
|
(17)
|
(2)
|
|
| Selling, General & Administrative |
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Research & Development |
(6)
|
(8)
|
(7)
|
(8)
|
(6)
|
(6)
|
(5)
|
|
| Depreciation & Amortization |
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(0)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(7)
|
(8)
|
7
|
|
| Operating Income |
(9)
N/A
|
(11)
-28%
|
(11)
+2%
|
(11)
+3%
|
(7)
+37%
|
(7)
-3%
|
(2)
+71%
|
|
| Pre-Tax Income | ||||||||
| Interest Income Expense |
(0)
|
(8)
|
(4)
|
1
|
1
|
1
|
1
|
|
| Total Other Income |
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(12)
N/A
|
(19)
-63%
|
(15)
+18%
|
(10)
+35%
|
(6)
+43%
|
(6)
-6%
|
(1)
+76%
|
|
| Net Income | ||||||||
| Income from Continuing Operations |
(12)
|
(19)
|
(15)
|
(10)
|
(6)
|
(6)
|
(1)
|
|
| Net Income (Common) |
(12)
N/A
|
(19)
-63%
|
(15)
+18%
|
(10)
+35%
|
(6)
+43%
|
(6)
-6%
|
(1)
+76%
|
|
| EPS (Diluted) |
-0.39
N/A
|
-0.64
-64%
|
-0.52
+19%
|
-0.34
+35%
|
-0.19
+44%
|
-0.2
-5%
|
-0.05
+75%
|
|