Medapp SA
WSE:MDA
Income Statement
Earnings Waterfall
Medapp SA
Income Statement
Medapp SA
| 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 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||
| Interest 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
+20%
|
0
N/A
|
0
N/A
|
0
+152%
|
0
+178%
|
0
+14%
|
0
N/A
|
0
+137%
|
0
-26%
|
0
+7%
|
0
+40%
|
0
-41%
|
0
-11%
|
0
-15%
|
0
+14%
|
3
+2 921%
|
3
+0%
|
3
+7%
|
4
+25%
|
6
+38%
|
8
+32%
|
11
+41%
|
14
+24%
|
13
-9%
|
14
+8%
|
15
+7%
|
12
-17%
|
7
-45%
|
9
+27%
|
6
-32%
|
5
-10%
|
5
-3%
|
4
-14%
|
5
+7%
|
7
+41%
|
7
+9%
|
7
+2%
|
6
-19%
|
4
-25%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(3)
|
(4)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Gross Profit |
0
N/A
|
0
+20%
|
0
N/A
|
0
N/A
|
0
+131%
|
0
+160%
|
0
+17%
|
0
N/A
|
0
+143%
|
0
-24%
|
0
+8%
|
0
+43%
|
0
-38%
|
0
-11%
|
0
-15%
|
0
+14%
|
3
+2 347%
|
3
+1%
|
3
+9%
|
4
+31%
|
5
+46%
|
7
+35%
|
11
+44%
|
13
+26%
|
11
-19%
|
12
+6%
|
12
+7%
|
10
-21%
|
5
-46%
|
6
+12%
|
2
-61%
|
1
-68%
|
4
+433%
|
3
-18%
|
4
+27%
|
5
+30%
|
5
+3%
|
5
+1%
|
4
-34%
|
3
-20%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(6)
|
(6)
|
(8)
|
(6)
|
(4)
|
(4)
|
(2)
|
(2)
|
(5)
|
(5)
|
(6)
|
(5)
|
(3)
|
(3)
|
(2)
|
(3)
|
|
| Selling, General & Administrative |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(4)
|
(5)
|
(6)
|
(4)
|
(6)
|
(7)
|
(6)
|
(4)
|
(6)
|
(4)
|
(4)
|
(2)
|
(3)
|
(4)
|
(3)
|
0
|
(3)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
2
|
2
|
2
|
2
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
(0)
|
|
| Operating Income |
1
N/A
|
1
-20%
|
1
-8%
|
(1)
N/A
|
(1)
-18%
|
(1)
-12%
|
(1)
-27%
|
(2)
-34%
|
(2)
-28%
|
(3)
-48%
|
(4)
-25%
|
(5)
-11%
|
(2)
+59%
|
(2)
+2%
|
(1)
+29%
|
(1)
+48%
|
1
N/A
|
0
-81%
|
0
+90%
|
1
+292%
|
2
+207%
|
3
+24%
|
5
+82%
|
7
+23%
|
5
-27%
|
5
+2%
|
5
-9%
|
4
-20%
|
1
-64%
|
2
+22%
|
(0)
N/A
|
(2)
-987%
|
(1)
+35%
|
(2)
-120%
|
(2)
+8%
|
(0)
+88%
|
2
N/A
|
3
+17%
|
2
-38%
|
0
-79%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
(2)
|
(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)
|
|
| 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
|
(1)
|
(1)
|
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
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(1)
-57%
|
1
N/A
|
(1)
N/A
|
(1)
-23%
|
(1)
-11%
|
(1)
-22%
|
(2)
-30%
|
(2)
-19%
|
(3)
-49%
|
(4)
-26%
|
(5)
-11%
|
(2)
+57%
|
(2)
+3%
|
(1)
+27%
|
(1)
+46%
|
0
N/A
|
0
-96%
|
0
+500%
|
1
+484%
|
2
+159%
|
3
+48%
|
5
+88%
|
6
+24%
|
4
-32%
|
5
+2%
|
5
+1%
|
4
-20%
|
1
-66%
|
2
+23%
|
(0)
N/A
|
(2)
-457%
|
(1)
+29%
|
(2)
-101%
|
(2)
+13%
|
(0)
+85%
|
2
N/A
|
3
+19%
|
2
-39%
|
0
-87%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(0)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
0
|
0
|
1
|
2
|
3
|
5
|
6
|
4
|
4
|
5
|
3
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
2
|
3
|
1
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
(0)
N/A
|
(1)
-57%
|
1
N/A
|
(1)
N/A
|
(1)
+20%
|
(1)
+10%
|
(1)
-3%
|
(1)
-68%
|
(2)
-52%
|
(3)
-76%
|
(4)
-38%
|
(4)
-12%
|
(2)
+46%
|
(2)
+1%
|
(2)
+22%
|
(1)
+36%
|
1
N/A
|
0
-38%
|
0
-26%
|
1
+192%
|
2
+110%
|
3
+33%
|
5
+93%
|
6
+31%
|
4
-36%
|
4
+4%
|
5
+7%
|
3
-25%
|
1
-81%
|
1
+41%
|
(1)
N/A
|
(2)
-156%
|
(2)
+34%
|
(3)
-81%
|
(2)
+11%
|
(1)
+72%
|
2
N/A
|
3
+23%
|
1
-43%
|
(0)
N/A
|
|
| EPS (Diluted) |
0
N/A
|
-0.01
N/A
|
0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.02
-33%
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
|