Mevis Medical Solutions AG
XETRA:M3V
Income Statement
Earnings Waterfall
Mevis Medical Solutions AG
Revenue
|
18.8m
EUR
|
Cost of Revenue
|
-746.6k
EUR
|
Gross Profit
|
18m
EUR
|
Operating Expenses
|
-11.5m
EUR
|
Operating Income
|
6.5m
EUR
|
Other Expenses
|
1.3m
EUR
|
Net Income
|
7.8m
EUR
|
Income Statement
Mevis Medical Solutions AG
Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | 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 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
15
N/A
|
15
-5%
|
14
-3%
|
15
+5%
|
15
-2%
|
15
+1%
|
14
-3%
|
13
-6%
|
13
-5%
|
13
0%
|
13
+2%
|
15
+13%
|
13
-13%
|
13
+0%
|
13
+0%
|
13
+3%
|
14
+4%
|
14
+4%
|
15
+8%
|
16
+4%
|
16
+3%
|
17
+0%
|
12
-27%
|
18
+46%
|
18
+2%
|
19
+4%
|
19
0%
|
17
-7%
|
17
-2%
|
16
-3%
|
18
+8%
|
17
-6%
|
22
+29%
|
22
+2%
|
18
-18%
|
22
+23%
|
17
-23%
|
17
-3%
|
16
-2%
|
17
+3%
|
19
+12%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6)
|
(6)
|
(6)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
Gross Profit |
9
N/A
|
9
-7%
|
8
-4%
|
12
+39%
|
11
-3%
|
11
+0%
|
11
-4%
|
13
+18%
|
12
-6%
|
12
-1%
|
12
+3%
|
14
+12%
|
12
-13%
|
12
+0%
|
12
+0%
|
12
+3%
|
13
+5%
|
14
+5%
|
15
+9%
|
15
+3%
|
16
+3%
|
16
+0%
|
12
-27%
|
17
+46%
|
17
+2%
|
18
+4%
|
18
+0%
|
17
-6%
|
17
-1%
|
16
-3%
|
17
+7%
|
16
-6%
|
21
+29%
|
21
+2%
|
18
-18%
|
22
+23%
|
17
-24%
|
16
-2%
|
16
-2%
|
16
+2%
|
18
+12%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(12)
|
(11)
|
(10)
|
(9)
|
(8)
|
(8)
|
(10)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(8)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(10)
|
(9)
|
(12)
|
(11)
|
(10)
|
(14)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
|
Selling, General & Administrative |
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(10)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(9)
|
(6)
|
(9)
|
(9)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
(11)
|
(11)
|
(10)
|
(12)
|
(10)
|
(10)
|
(11)
|
(10)
|
(10)
|
|
Depreciation & Amortization |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Operating Expenses |
(0)
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
3
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
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)
|
|
Operating Income |
(5)
N/A
|
(5)
-7%
|
(6)
-4%
|
(2)
+71%
|
(2)
+7%
|
(1)
+62%
|
(0)
+38%
|
3
N/A
|
3
+11%
|
4
+13%
|
5
+21%
|
4
-10%
|
4
+2%
|
4
+1%
|
4
-3%
|
4
-3%
|
4
-4%
|
4
0%
|
4
+17%
|
4
+3%
|
5
+14%
|
5
+0%
|
4
-23%
|
7
+73%
|
6
-6%
|
7
+10%
|
8
+14%
|
7
-11%
|
7
+6%
|
7
-6%
|
7
+2%
|
7
-7%
|
9
+38%
|
10
+7%
|
7
-28%
|
8
+13%
|
6
-27%
|
5
-9%
|
4
-17%
|
5
+14%
|
6
+29%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
(1)
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
0
|
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)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
1
|
1
|
0
|
(0)
|
0
|
0
|
(0)
|
2
|
1
|
(1)
|
(0)
|
(4)
|
(4)
|
(1)
|
(0)
|
1
|
2
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
(5)
N/A
|
(6)
-10%
|
(6)
-4%
|
(3)
+52%
|
(3)
+11%
|
(1)
+63%
|
(1)
-15%
|
2
N/A
|
3
+18%
|
2
-11%
|
4
+42%
|
4
+9%
|
4
-1%
|
4
+13%
|
5
+10%
|
5
+5%
|
5
-2%
|
5
+4%
|
5
+4%
|
5
-6%
|
5
-7%
|
5
+5%
|
3
-29%
|
8
+129%
|
8
-1%
|
7
-15%
|
7
+8%
|
4
-40%
|
5
+13%
|
7
+49%
|
8
+7%
|
8
+8%
|
12
+39%
|
10
-12%
|
8
-20%
|
9
+5%
|
6
-32%
|
5
-10%
|
5
-11%
|
6
+22%
|
8
+40%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
2
|
2
|
3
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(8)
|
(9)
|
(9)
|
(4)
|
(4)
|
(2)
|
(3)
|
2
|
3
|
3
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
7
|
6
|
7
|
3
|
8
|
7
|
5
|
6
|
3
|
4
|
7
|
8
|
8
|
12
|
10
|
8
|
8
|
6
|
5
|
5
|
6
|
8
|
|
Net Income (Common) |
(8)
N/A
|
(9)
-6%
|
(9)
-1%
|
(4)
+54%
|
(4)
+7%
|
(2)
+41%
|
(3)
-20%
|
2
N/A
|
3
+32%
|
3
+7%
|
5
+52%
|
4
-21%
|
4
-3%
|
4
+8%
|
4
+9%
|
4
-11%
|
4
-1%
|
3
-11%
|
3
-1%
|
7
+109%
|
6
-5%
|
7
+15%
|
3
-54%
|
8
+129%
|
7
-15%
|
5
-18%
|
6
+3%
|
3
-51%
|
4
+61%
|
7
+53%
|
8
+12%
|
8
+9%
|
12
+39%
|
10
-12%
|
8
-21%
|
8
+4%
|
6
-32%
|
5
-10%
|
5
-12%
|
6
+22%
|
8
+40%
|
|
EPS (Diluted) |
-4.87
N/A
|
-5.15
-6%
|
-5.17
0%
|
-2.38
+54%
|
-2.21
+7%
|
-1.32
+40%
|
-1.57
-19%
|
1.25
N/A
|
1.66
+33%
|
1.77
+7%
|
2.69
+52%
|
2.14
-20%
|
2.06
-4%
|
2.23
+8%
|
2.42
+9%
|
2.16
-11%
|
2.12
-2%
|
1.85
-13%
|
1.83
-1%
|
3.72
+103%
|
3.48
-6%
|
4.01
+15%
|
1.86
-54%
|
4.27
+130%
|
3.65
-15%
|
3
-18%
|
3.09
+3%
|
1.51
-51%
|
2.44
+62%
|
3.72
+52%
|
4.19
+13%
|
4.54
+8%
|
6.33
+39%
|
5.58
-12%
|
4.43
-21%
|
4.61
+4%
|
3.13
-32%
|
2.82
-10%
|
2.5
-11%
|
3.05
+22%
|
4.28
+40%
|