Medacta Statements
MO
Medacta Income Statement
B
M
EUR (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
255.64
100
83.656
32.7
171.98
67.3
10.728
4.2
130.05
50.9
140.31
54.9
31.676
12.4
-8.962
-3.5
—
0
22.526
8.8
4.307
1.7
18.219
7.1
0.91
20.024
255.14
100
79.275
31.1
175.87
68.9
9.59
3.8
122.96
48.2
132.1
51.8
43.761
17.2
-6.755
-2.6
—
0
36.2
14.2
7.057
2.8
29.143
11.4
1.46
19.96
225.85
100
68.985
30.5
156.87
69.5
8.498
3.8
114.41
50.7
125.15
55.4
31.714
14
-4.788
-2.1
—
0
24.25
10.7
3.627
1.6
20.623
9.1
1.031
20.008
211.27
100
62.881
29.8
148.39
70.2
7.725
3.7
106.87
50.6
114.88
54.4
33.514
15.9
-1.884
-0.9
—
0
30.542
14.5
4.916
2.3
25.626
12.1
1.282
19.984
185.64
100
53.028
28.6
132.61
71.4
6.756
3.6
97.631
52.6
103.99
56
28.616
15.4
-3.336
-1.8
—
0
23.862
12.9
2.079
1.1
21.783
11.7
1.089
20.007
177.49
100
48.851
27.5
128.64
72.5
4.55
2.6
85.96
48.4
90.668
51.1
37.969
21.4
0.01
0.006
—
0
31.589
17.8
1.851
1
29.738
16.8
1.487
20.001
167.68
100
47.372
28.3
120.31
71.7
3.564
2.1
78.781
47
82.619
49.3
37.693
22.5
-5.67
-3.4
—
0
30.657
18.3
3.25
1.9
27.407
16.3
1.37
20
134.81
100
41.189
30.6
93.619
69.4
3.443
2.6
78.876
58.5
82.488
61.2
11.131
8.3
-3.841
-2.8
—
0
9.275
6.9
-0.409
-0.3
9.684
7.2
0.484
20
158.99
100
46.867
29.5
112.12
70.5
4.139
2.6
105.45
66.3
109.81
69.1
2.304
1.4
-2.076
-1.3
—
0
0.228
0.1
-0.335
-0.2
0.563
0.4
0.028
20
151.64
100
40.059
26.4
111.58
73.6
3.502
2.3
85.575
56.4
94.27
62.2
17.309
11.4
-3.905
-2.6
—
0
13.404
8.8
2.108
1.4
11.296
7.4
0.565
20
139.34
100
35.042
25.1
104.3
74.9
1.702
1.2
71.557
51.4
73.269
52.6
31.028
22.3
-3.252
-2.3
—
0
27.776
19.9
6.232
4.5
21.544
15.5
1.69
12.748
133.27
100
33.588
25.2
99.683
74.8
2.231
1.7
67.854
50.9
69.201
51.9
30.482
22.9
-0.218
-0.2
—
0
30.264
22.7
6.055
4.5
24.209
18.2
0.605
40.016