M1 Kliniken AG
FSX:M12.DE
16.5 (EUR) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 167.741 | 165.507 | 150.793 | 146.623 | 138.668 | 149.731 | 164.88 | 130.461 | 29.13 | 44.284 | 32.932 | 36.282 | 28.927 | 24.938 | 22.257 | 17.457 | 18.498 | 24.766 | 10.16 | 8.732 | 5.754 | 5.754 | 5.754 | 5.754 |
Cost of Revenue
| 145.038 | 150.887 | 137.874 | 134.426 | 125.093 | 136.546 | 150.577 | 119.1 | 24.875 | 37.672 | 23.963 | 29.188 | 22.513 | 20.392 | 15.651 | 14.892 | 16.85 | 16.461 | 9.698 | 6.147 | 4.935 | 4.935 | 4.935 | 4.935 |
Gross Profit
| 22.703 | 14.62 | 12.919 | 12.197 | 13.575 | 13.185 | 14.302 | 11.361 | 4.255 | 6.612 | 8.969 | 7.094 | 6.414 | 4.545 | 6.606 | 2.565 | 1.648 | 8.305 | 0.462 | 2.584 | 0.819 | 0.819 | 0.819 | 0.819 |
Gross Profit Ratio
| 0.135 | 0.088 | 0.086 | 0.083 | 0.098 | 0.088 | 0.087 | 0.087 | 0.146 | 0.149 | 0.272 | 0.196 | 0.222 | 0.182 | 0.297 | 0.147 | 0.089 | 0.335 | 0.045 | 0.296 | 0.142 | 0.142 | 0.142 | 0.142 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 6.034 | 7.683 | 5.85 | 8.075 | 9.832 | 8.526 | 7.706 | 8.775 | 3.091 | 2.147 | 5.766 | 2.465 | 0 | 1.899 | 0 | 0 | 0 | 0 | 0 | 0.494 | 0.211 | 0.211 | 0.211 | 0.211 |
Other Expenses
| 8.229 | -300.81 | 0.21 | 0.753 | 0.73 | 0.409 | 0.471 | 0.575 | 0.08 | -1.178 | 1.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 8.229 | 300.81 | 5.64 | 7.322 | 9.103 | 8.118 | 7.235 | 8.199 | 3.012 | 3.326 | 4.323 | 4.109 | 2.939 | 2.995 | 2.453 | 1.252 | 1.397 | 1.098 | 0.655 | 0.494 | 0.211 | 0.211 | 0.211 | 0.211 |
Operating Income
| 14.474 | -135.303 | 7.279 | 4.875 | 4.472 | 5.067 | 7.067 | 3.162 | 1.243 | 3.287 | 4.646 | 2.919 | 3.475 | 1.393 | 4.153 | 1.312 | 3.047 | 6.81 | -0.242 | 1.76 | 1.258 | 1.258 | 1.258 | 1.258 |
Operating Income Ratio
| 0.086 | -0.818 | 0.048 | 0.033 | 0.032 | 0.034 | 0.043 | 0.024 | 0.043 | 0.074 | 0.141 | 0.08 | 0.12 | 0.056 | 0.187 | 0.075 | 0.165 | 0.275 | -0.024 | 0.202 | 0.219 | 0.219 | 0.219 | 0.219 |
Total Other Income Expenses Net
| 0.544 | 144.725 | -0.311 | 1.297 | -1.266 | 0.185 | 0.897 | 0.44 | 0.538 | 4.275 | 0.537 | 0.887 | 0.813 | 1.73 | 0.077 | 1.072 | 0.052 | 0.29 | -0.09 | -0.067 | -0.051 | -0.051 | -0.051 | -0.051 |
Income Before Tax
| 15.018 | 9.422 | 6.969 | 6.173 | 3.206 | 5.252 | 7.965 | 3.602 | 1.781 | 7.562 | 5.183 | 3.807 | 4.288 | 3.124 | 4.23 | 2.384 | 3.099 | 7.1 | -0.332 | 1.693 | 1.208 | 1.208 | 1.208 | 1.208 |
Income Before Tax Ratio
| 0.09 | 0.057 | 0.046 | 0.042 | 0.023 | 0.035 | 0.048 | 0.028 | 0.061 | 0.171 | 0.157 | 0.105 | 0.148 | 0.125 | 0.19 | 0.137 | 0.168 | 0.287 | -0.033 | 0.194 | 0.21 | 0.21 | 0.21 | 0.21 |
Income Tax Expense
| 4.455 | 9.422 | 2.84 | 1.901 | 1.263 | 1.062 | 2.482 | 0.867 | 0.486 | 1.836 | 1.18 | 0.568 | 0.915 | 1.034 | 0.542 | 0.27 | 0.206 | 0.078 | 0.06 | 0.035 | 0.061 | 0.061 | 0.061 | 0.061 |
Net Income
| 9.9 | 6.857 | 3.417 | 2.939 | 1.379 | 5.495 | 3.411 | 4.786 | 2.037 | 5.726 | 4.003 | 3.239 | 3.373 | 2.09 | 3.688 | 2.114 | 2.893 | 7.022 | -0.392 | 1.658 | 1.146 | 1.146 | 1.146 | 1.146 |
Net Income Ratio
| 0.059 | 0.041 | 0.023 | 0.02 | 0.01 | 0.037 | 0.021 | 0.037 | 0.07 | 0.129 | 0.122 | 0.089 | 0.117 | 0.084 | 0.166 | 0.121 | 0.156 | 0.284 | -0.039 | 0.19 | 0.199 | 0.199 | 0.199 | 0.199 |
EPS
| 0.53 | 0.38 | 0.19 | 0.16 | 0.074 | 0.3 | 0.18 | 0.26 | 0.1 | 0.33 | 0.23 | 0.19 | 0.2 | 0.13 | 0.25 | 0.14 | 0.19 | 0.47 | -0.026 | 0.11 | 0.076 | 0.076 | 0.076 | 0.076 |
EPS Diluted
| 0.53 | 0.38 | 0.19 | 0.16 | 0.074 | 0.3 | 0.18 | 0.26 | 0.1 | 0.33 | 0.23 | 0.19 | 0.2 | 0.13 | 0.25 | 0.14 | 0.19 | 0.47 | -0.026 | 0.11 | 0.076 | 0.076 | 0.076 | 0.076 |
EBITDA
| 16.971 | -135.303 | 9.947 | 8.049 | 7.361 | 7.957 | 9.866 | 5.943 | 2.946 | 5.386 | 5.948 | 3.375 | 3.73 | 1.662 | 4.346 | 1.505 | 3.142 | 6.951 | -0.164 | 1.815 | 1.286 | 1.286 | 1.286 | 1.286 |
EBITDA Ratio
| 0.101 | -0.818 | 0.066 | 0.055 | 0.053 | 0.053 | 0.06 | 0.046 | 0.101 | 0.122 | 0.181 | 0.093 | 0.129 | 0.067 | 0.195 | 0.086 | 0.17 | 0.281 | -0.016 | 0.208 | 0.223 | 0.223 | 0.223 | 0.223 |