Medical Developments International Ltd
ASX:MVP
Income Statement
Earnings Waterfall
Medical Developments International Ltd
Income Statement
Medical Developments International Ltd
| 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 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-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
|
|
| Revenue |
8
N/A
|
9
+11%
|
10
+10%
|
10
+2%
|
11
+9%
|
13
+11%
|
12
-6%
|
10
-17%
|
9
-4%
|
10
+10%
|
12
+12%
|
12
+4%
|
15
+28%
|
18
+13%
|
18
+4%
|
18
-1%
|
17
-3%
|
19
+10%
|
21
+11%
|
23
+7%
|
23
+0%
|
24
+6%
|
25
+4%
|
22
-12%
|
22
-2%
|
26
+20%
|
32
+23%
|
33
+4%
|
33
-1%
|
38
+15%
|
39
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
|
| Gross Profit |
5
N/A
|
6
+11%
|
7
+12%
|
7
+8%
|
8
+11%
|
9
+12%
|
8
-5%
|
7
-20%
|
6
-5%
|
7
+16%
|
8
+10%
|
9
+6%
|
11
+31%
|
12
+10%
|
13
+2%
|
13
+0%
|
12
-2%
|
13
+6%
|
15
+11%
|
16
+8%
|
15
-3%
|
18
+15%
|
19
+9%
|
15
-22%
|
15
+2%
|
19
+28%
|
22
+14%
|
23
+5%
|
24
+4%
|
28
+15%
|
29
+5%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||
| Operating Expenses |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(19)
|
(25)
|
(28)
|
(31)
|
(34)
|
(42)
|
(48)
|
(41)
|
(48)
|
(31)
|
|
| Selling, General & Administrative |
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(12)
|
(10)
|
(12)
|
(12)
|
(14)
|
(22)
|
(31)
|
(28)
|
(39)
|
(39)
|
(45)
|
(38)
|
(28)
|
(28)
|
|
| Depreciation & Amortization |
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
0
|
(3)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Other Operating Expenses |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(1)
|
2
|
0
|
10
|
0
|
0
|
0
|
(16)
|
0
|
|
| Operating Income |
1
N/A
|
2
+54%
|
2
+23%
|
3
+28%
|
4
+19%
|
4
+13%
|
3
-23%
|
1
-57%
|
1
-54%
|
2
+174%
|
2
+32%
|
2
-32%
|
2
+52%
|
3
+10%
|
2
-4%
|
2
-17%
|
0
-79%
|
1
+23%
|
2
+199%
|
2
+12%
|
0
-76%
|
(1)
N/A
|
(6)
-357%
|
(13)
-128%
|
(16)
-17%
|
(15)
+7%
|
(20)
-39%
|
(25)
-24%
|
(17)
+33%
|
(20)
-19%
|
(2)
+91%
|
|
| 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
|
1
|
1
|
0
|
0
|
2
|
|
| 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
|
(9)
|
(10)
|
(1)
|
(7)
|
(7)
|
1
|
(16)
|
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
|
19
|
19
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
1
N/A
|
2
+53%
|
3
+29%
|
3
+22%
|
4
+25%
|
4
+8%
|
3
-22%
|
1
-58%
|
1
-52%
|
1
+133%
|
2
+46%
|
1
-32%
|
2
+55%
|
3
+11%
|
2
-3%
|
2
-17%
|
0
-85%
|
0
+23%
|
2
+320%
|
2
+12%
|
0
-82%
|
(1)
N/A
|
(15)
-968%
|
(23)
-54%
|
(16)
+31%
|
(3)
+82%
|
(7)
-155%
|
(24)
-218%
|
(33)
-38%
|
(20)
+40%
|
0
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
2
|
4
|
4
|
1
|
2
|
5
|
(8)
|
(10)
|
(0)
|
|
| Income from Continuing Operations |
1
|
1
|
2
|
2
|
3
|
3
|
2
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
0
|
0
|
1
|
1
|
0
|
(1)
|
(13)
|
(19)
|
(12)
|
(2)
|
(6)
|
(19)
|
(41)
|
(30)
|
0
|
|
| Net Income (Common) |
1
N/A
|
1
+53%
|
2
+29%
|
2
+21%
|
3
+29%
|
3
+11%
|
2
-23%
|
1
-44%
|
1
-32%
|
1
+34%
|
2
+30%
|
1
-32%
|
2
+51%
|
2
+11%
|
2
+5%
|
2
-16%
|
0
-84%
|
0
+2%
|
1
+319%
|
1
+10%
|
0
-67%
|
(1)
N/A
|
(13)
-1 159%
|
(19)
-50%
|
(12)
+34%
|
(2)
+81%
|
(6)
-137%
|
(19)
-243%
|
(41)
-113%
|
(30)
+27%
|
0
N/A
|
|
| EPS (Diluted) |
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.04
+33%
|
0.05
+25%
|
0.06
+20%
|
0.04
-33%
|
0.02
-50%
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.01
-67%
|
0.03
+200%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0
N/A
|
0
N/A
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
-0.02
N/A
|
-0.18
-800%
|
-0.26
-44%
|
-0.17
+35%
|
-0.04
+76%
|
-0.06
-50%
|
-0.22
-267%
|
-0.46
-109%
|
-0.26
+43%
|
0
N/A
|
|