Medistim ASA
OSE:MEDI

Watchlist Manager
Medistim ASA Logo
Medistim ASA
OSE:MEDI
Watchlist
Price: 150 NOK -3.85% Market Closed
Market Cap: 2.7B NOK
Have any thoughts about
Medistim ASA?
Write Note

Income Statement

Earnings Waterfall
Medistim ASA

Revenue
547.1m NOK
Cost of Revenue
-114.2m NOK
Gross Profit
432.9m NOK
Operating Expenses
-305.4m NOK
Operating Income
127.5m NOK
Other Expenses
-25.9m NOK
Net Income
101.6m NOK

Income Statement
Medistim ASA

Rotate your device to view
Income Statement
Currency: NOK
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 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
Revenue
Revenue
201
N/A
215
+7%
224
+4%
233
+4%
243
+4%
251
+4%
259
+3%
269
+4%
275
+2%
268
-3%
277
+3%
279
+1%
287
+3%
301
+5%
301
0%
308
+2%
310
+1%
326
+5%
340
+4%
358
+5%
366
+2%
364
-1%
378
+4%
367
-3%
365
-1%
363
0%
363
0%
390
+8%
409
+5%
427
+5%
441
+3%
449
+2%
463
+3%
492
+6%
505
+3%
525
+4%
533
+1%
526
-1%
531
+1%
538
+1%
547
+2%
Gross Profit
Cost of Revenue
(52)
(56)
(60)
(61)
(62)
(65)
(63)
(67)
(69)
(65)
(67)
(69)
(69)
(73)
(73)
(73)
(79)
(79)
(82)
(84)
(81)
(80)
(83)
(77)
(74)
(77)
(76)
(83)
(91)
(97)
(98)
(103)
(102)
(106)
(109)
(110)
(111)
(112)
(111)
(110)
(114)
Gross Profit
149
N/A
159
+7%
164
+3%
172
+5%
181
+5%
187
+3%
196
+5%
202
+3%
207
+2%
203
-2%
210
+3%
210
+0%
218
+4%
229
+5%
228
0%
236
+3%
231
-2%
247
+7%
259
+5%
274
+6%
285
+4%
284
0%
296
+4%
290
-2%
290
+0%
287
-1%
286
0%
307
+7%
317
+3%
330
+4%
343
+4%
345
+1%
361
+5%
385
+7%
396
+3%
414
+5%
422
+2%
414
-2%
420
+1%
428
+2%
433
+1%
Operating Income
Operating Expenses
(111)
(116)
(118)
(123)
(129)
(134)
(142)
(143)
(145)
(147)
(151)
(155)
(159)
(163)
(165)
(168)
(169)
(173)
(178)
(181)
(187)
(194)
(201)
(198)
(197)
(191)
(187)
(192)
(198)
(214)
(222)
(230)
(237)
(244)
(255)
(268)
(276)
(283)
(289)
(299)
(305)
Selling, General & Administrative
(65)
(75)
(71)
(74)
(77)
(85)
(83)
(86)
(88)
(95)
(93)
(94)
(97)
(104)
(100)
(101)
(101)
(111)
(110)
(112)
(118)
(124)
(124)
(123)
(122)
(121)
(118)
(121)
(125)
(135)
(139)
(142)
(145)
(154)
(150)
(156)
(159)
(170)
(168)
(174)
(178)
Depreciation & Amortization
(8)
(8)
(9)
(9)
(10)
(11)
(11)
(11)
(11)
(12)
(12)
(12)
(13)
(13)
(13)
(13)
(13)
(12)
(14)
(15)
(16)
(18)
(19)
(20)
(22)
(23)
(24)
(24)
(24)
(23)
(23)
(24)
(23)
(23)
(23)
(23)
(23)
(24)
(24)
(25)
(25)
Other Operating Expenses
(38)
(33)
(38)
(40)
(42)
(39)
(48)
(46)
(45)
(40)
(46)
(49)
(49)
(46)
(52)
(54)
(55)
(49)
(55)
(53)
(53)
(52)
(58)
(55)
(54)
(46)
(45)
(48)
(49)
(56)
(60)
(65)
(69)
(67)
(82)
(89)
(94)
(89)
(97)
(100)
(102)
Operating Income
38
N/A
43
+14%
46
+6%
49
+7%
52
+5%
53
+2%
54
+2%
59
+9%
62
+6%
56
-9%
59
+4%
55
-6%
59
+6%
65
+11%
63
-4%
68
+7%
63
-7%
74
+18%
80
+9%
93
+16%
98
+5%
90
-8%
95
+5%
91
-3%
93
+2%
95
+3%
100
+4%
115
+15%
119
+4%
116
-2%
121
+4%
115
-4%
124
+8%
141
+14%
141
+0%
146
+3%
146
0%
131
-10%
130
-1%
129
-1%
127
-1%
Pre-Tax Income
Interest Income Expense
1
2
3
4
5
5
3
2
(1)
(3)
(2)
(1)
(2)
1
(1)
(1)
(0)
1
2
2
3
2
4
2
(1)
(4)
(8)
(5)
(4)
(2)
(2)
2
(1)
4
6
2
5
4
2
8
5
Non-Reccuring Items
0
0
0
(3)
(3)
(3)
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
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
0
(0)
(0)
(0)
(1)
(2)
(0)
Pre-Tax Income
39
N/A
45
+15%
49
+8%
50
+3%
54
+8%
56
+3%
57
+3%
61
+6%
62
+2%
54
-14%
57
+7%
54
-5%
57
+5%
67
+17%
62
-6%
66
+6%
62
-6%
74
+19%
82
+11%
95
+15%
101
+7%
91
-10%
98
+8%
94
-5%
92
-2%
92
0%
92
+0%
109
+19%
115
+5%
114
0%
119
+4%
117
-2%
124
+6%
146
+18%
147
+1%
148
+0%
151
+2%
135
-10%
132
-3%
135
+3%
132
-2%
Net Income
Tax Provision
(11)
(14)
(15)
(13)
(15)
(15)
(15)
(16)
(17)
(14)
(16)
(16)
(16)
(19)
(17)
(18)
(17)
(17)
(19)
(22)
(23)
(21)
(23)
(20)
(21)
(22)
(22)
(25)
(26)
(23)
(26)
(25)
(26)
(32)
(31)
(32)
(34)
(31)
(29)
(31)
(31)
Income from Continuing Operations
28
31
33
37
39
40
43
45
45
39
41
39
41
48
45
48
46
57
64
73
79
70
75
74
71
69
70
84
88
91
93
92
98
114
116
116
117
104
103
104
102
Net Income (Common)
28
N/A
31
+12%
33
+7%
37
+10%
39
+7%
40
+3%
43
+5%
45
+5%
45
+2%
39
-14%
41
+6%
39
-7%
41
+6%
48
+16%
45
-5%
48
+6%
46
-5%
57
+25%
64
+11%
73
+15%
79
+8%
70
-11%
75
+7%
74
-2%
71
-3%
69
-3%
70
+1%
84
+20%
88
+5%
91
+3%
93
+2%
92
-1%
98
+6%
114
+17%
116
+2%
116
0%
117
+1%
104
-11%
103
-1%
104
+2%
102
-3%
EPS (Diluted)
1.55
N/A
1.73
+12%
1.85
+7%
2.03
+10%
2.17
+7%
2.23
+3%
2.34
+5%
2.45
+5%
2.5
+2%
2.15
-14%
2.28
+6%
2.13
-7%
2.25
+6%
2.62
+16%
2.49
-5%
2.65
+6%
2.52
-5%
3.14
+25%
3.5
+11%
4.02
+15%
4.33
+8%
3.87
-11%
4.15
+7%
4.04
-3%
3.91
-3%
3.8
-3%
3.84
+1%
4.6
+20%
4.84
+5%
4.98
+3%
5.08
+2%
5.02
-1%
5.34
+6%
6.24
+17%
6.34
+2%
6.33
0%
6.41
+1%
5.67
-12%
5.6
-1%
5.7
+2%
5.55
-3%

See Also

Discover More