Medical Developments International Limited
ASX:MVP.AX
0.455 (AUD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q4 | 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 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 18.067 | 15.082 | 18.412 | 13.925 | 12.772 | 9.597 | 12.698 | 12.574 | 11.64 | 10.895 | 11.356 | 9.52 | 9.659 | 7.802 | 10.293 | 8.054 | 9.48 | 5.991 | 6.107 | 5.501 | 4.832 | 4.538 | 5.251 | 6.482 | 2.828 | 2.828 | 2.828 | 2.552 | 2.552 | 2.552 | 2.552 | 2.074 | 2.074 | 2.074 | 2.074 | 2.182 | 2.182 | 2.182 | 2.182 | 2.305 | 2.305 | 2.305 | 2.305 | 1.865 | 1.865 | 1.865 | 1.865 | 1.651 | 1.651 | 1.651 | 1.651 | 1.351 | 1.351 | 1.351 | 1.351 | 0.762 | 0.762 | 0.762 | 0.762 | 1.369 | 1.369 | 1.369 | 1.369 |
Cost of Revenue
| 15.115 | 20.534 | 20.146 | 14.707 | 3.545 | 4.784 | 4.878 | 3.72 | 4.567 | 4.23 | 4.091 | 3.247 | 2.877 | 2.22 | 3.25 | 2.514 | 2.722 | 1.538 | 2.007 | 1.547 | 1.476 | 1.574 | 1.585 | 1.817 | 0.867 | 0.867 | 0.867 | 0.917 | 0.917 | 0.917 | 0.917 | 0.748 | 0.748 | 0.748 | 0.748 | 0.758 | 0.758 | 0.758 | 0.758 | 0.874 | 0.874 | 0.874 | 0.874 | 0.627 | 0.627 | 0.627 | 0.627 | 0.559 | 0.559 | 0.559 | 0.559 | 0.482 | 0.482 | 0.482 | 0.482 | 0.26 | 0.26 | 0.26 | 0.26 | 0 | 0 | 0 | 0 |
Gross Profit
| 2.952 | -5.452 | -1.734 | -0.782 | 9.227 | 4.813 | 7.82 | 8.854 | 7.073 | 6.665 | 7.265 | 6.273 | 6.782 | 5.582 | 7.043 | 5.54 | 6.758 | 4.453 | 4.1 | 3.954 | 3.356 | 2.964 | 3.666 | 4.665 | 1.962 | 1.962 | 1.962 | 1.634 | 1.634 | 1.634 | 1.634 | 1.326 | 1.326 | 1.326 | 1.326 | 1.424 | 1.424 | 1.424 | 1.424 | 1.431 | 1.431 | 1.431 | 1.431 | 1.238 | 1.238 | 1.238 | 1.238 | 1.093 | 1.093 | 1.093 | 1.093 | 0.87 | 0.87 | 0.87 | 0.87 | 0.502 | 0.502 | 0.502 | 0.502 | 1.369 | 1.369 | 1.369 | 1.369 |
Gross Profit Ratio
| 0.163 | -0.361 | -0.094 | -0.056 | 0.722 | 0.502 | 0.616 | 0.704 | 0.608 | 0.612 | 0.64 | 0.659 | 0.702 | 0.715 | 0.684 | 0.688 | 0.713 | 0.743 | 0.671 | 0.719 | 0.695 | 0.653 | 0.698 | 0.72 | 0.694 | 0.694 | 0.694 | 0.641 | 0.641 | 0.641 | 0.641 | 0.639 | 0.639 | 0.639 | 0.639 | 0.653 | 0.653 | 0.653 | 0.653 | 0.621 | 0.621 | 0.621 | 0.621 | 0.664 | 0.664 | 0.664 | 0.664 | 0.662 | 0.662 | 0.662 | 0.662 | 0.644 | 0.644 | 0.644 | 0.644 | 0.659 | 0.659 | 0.659 | 0.659 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 0 | 0 | 0.236 | 0 | 0.106 | 0.298 | 0.309 | 0.227 | 0.245 | 0.151 | 0.131 | 0.122 | 0.295 | 0.064 | 0.199 | 0 | 0.164 | 0 | 0.2 | 0 | 0.099 | 0 | 0.041 | 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 |
General & Administrative Expenses
| 0 | 6.163 | 8.379 | 5.553 | 14.232 | 10.837 | 2.853 | 2.853 | 2.345 | 1.976 | 2.661 | 1.474 | 2.499 | 1.491 | 2.042 | 1.654 | 1.94 | 1.619 | 0.977 | 1.053 | 0.929 | 0.813 | 0.595 | 0.774 | 0.421 | 0.421 | 0.421 | 0.422 | 0.422 | 0.422 | 0.422 | 0.416 | 0.416 | 0.416 | 0.416 | 0.421 | 0.421 | 0.421 | 0.421 | 0.377 | 0.377 | 0.377 | 0.377 | 0.311 | 0.311 | 0.311 | 0.311 | 0.323 | 0.323 | 0.323 | 0.323 | 0.383 | 0.383 | 0.383 | 0.383 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 1.384 | 2.011 | 1.814 | 1.421 | 1.175 | 0.289 | 1.597 | 3.392 | 1.99 | 2.134 | 2.135 | 2.396 | 2.041 | 1.992 | 1.708 | 1.325 | 1.212 | 0.678 | 1.074 | 0.919 | 1.157 | 0.901 | 1.219 | 0.406 | 0.406 | 0.406 | 0.379 | 0.379 | 0.379 | 0.379 | 0.262 | 0.262 | 0.262 | 0.262 | 0.253 | 0.253 | 0.253 | 0.253 | 0.377 | 0.377 | 0.377 | 0.377 | 0.257 | 0.257 | 0.257 | 0.257 | 0.245 | 0.245 | 0.245 | 0.245 | 0.168 | 0.168 | 0.168 | 0.168 | 0.056 | 0.056 | 0.056 | 0.056 | 0 | 0 | 0 | 0 |
SG&A
| 6.82 | 7.547 | 10.39 | 7.367 | 15.653 | 12.012 | 15.691 | 5.686 | 5.866 | 5.603 | 4.601 | 4.253 | 5.426 | 3.901 | 4.358 | 3.647 | 3.56 | 3.077 | 1.861 | 2.317 | 2.044 | 2.164 | 1.684 | 2.139 | 0.827 | 0.827 | 0.827 | 0.8 | 0.8 | 0.8 | 0.8 | 0.678 | 0.678 | 0.678 | 0.678 | 0.674 | 0.674 | 0.674 | 0.674 | 0.754 | 0.754 | 0.754 | 0.754 | 0.567 | 0.567 | 0.567 | 0.567 | 0.567 | 0.567 | 0.567 | 0.567 | 0.551 | 0.551 | 0.551 | 0.551 | 0.256 | 0.256 | 0.256 | 0.256 | 0.087 | 0.087 | 0.087 | 0.087 |
Other Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.603 | -0.603 | -0.552 | -0.552 | -0.552 | -0.528 | -0.528 | -0.528 | -0.528 | -0.333 | -0.333 | -0.333 | -0.333 | -0.301 | -0.301 | -0.301 | -0.301 | -0.384 | -0.384 | -0.384 | -0.384 | -0.337 | -0.337 | -0.337 | -0.337 | -0.368 | -0.368 | -0.368 | -0.368 | -0.354 | -0.354 | -0.354 | -0.354 | -0.201 | -0.201 | -0.201 | -0.201 | 0 | 0 | 0 | 0 |
Operating Expenses
| 6.82 | 7.547 | 10.39 | 7.367 | 15.653 | 12.31 | 16 | 5.913 | 6.111 | 5.754 | 4.732 | 6.028 | 6.485 | 5.439 | 5.135 | 4.989 | 4.773 | 4.135 | 2.892 | 2.91 | 2.791 | 2.754 | 2.508 | 2.672 | 0.275 | 0.275 | 0.275 | 0.272 | 0.272 | 0.272 | 0.272 | 0.345 | 0.345 | 0.345 | 0.345 | 0.373 | 0.373 | 0.373 | 0.373 | 0.37 | 0.37 | 0.37 | 0.37 | 0.23 | 0.23 | 0.23 | 0.23 | 0.2 | 0.2 | 0.2 | 0.2 | 0.197 | 0.197 | 0.197 | 0.197 | 0.055 | 0.055 | 0.055 | 0.055 | 0.087 | 0.087 | 0.087 | 0.087 |
Operating Income
| -3.868 | -12.999 | -12.124 | -8.149 | -6.426 | -7.497 | -8.18 | 2.941 | 0.962 | 0.911 | 2.533 | 1.41 | 0.855 | 1.214 | 2.053 | 1.448 | 2.63 | 0.926 | 1.509 | 1.423 | 1.1 | 0.61 | 1.487 | 2.291 | 0.859 | 0.859 | 0.859 | 0.563 | 0.563 | 0.563 | 0.563 | 0.304 | 0.304 | 0.304 | 0.304 | 0.269 | 0.269 | 0.269 | 0.269 | 0.308 | 0.308 | 0.308 | 0.308 | 0.441 | 0.441 | 0.441 | 0.441 | 0.326 | 0.326 | 0.326 | 0.326 | 0.122 | 0.122 | 0.122 | 0.122 | 0.191 | 0.191 | 0.191 | 0.191 | 1.282 | 1.282 | 1.282 | 1.282 |
Operating Income Ratio
| -0.214 | -0.862 | -0.658 | -0.585 | -0.503 | -0.781 | -0.644 | 0.234 | 0.083 | 0.084 | 0.223 | 0.148 | 0.089 | 0.156 | 0.199 | 0.18 | 0.277 | 0.155 | 0.247 | 0.259 | 0.228 | 0.134 | 0.283 | 0.353 | 0.304 | 0.304 | 0.304 | 0.22 | 0.22 | 0.22 | 0.22 | 0.146 | 0.146 | 0.146 | 0.146 | 0.123 | 0.123 | 0.123 | 0.123 | 0.133 | 0.133 | 0.133 | 0.133 | 0.236 | 0.236 | 0.236 | 0.236 | 0.197 | 0.197 | 0.197 | 0.197 | 0.09 | 0.09 | 0.09 | 0.09 | 0.251 | 0.251 | 0.251 | 0.251 | 0.937 | 0.937 | 0.937 | 0.937 |
Total Other Income Expenses Net
| -16.274 | 0.215 | 1.11 | 11.671 | -0.032 | -1.953 | -5.448 | -4.291 | -1.014 | -0.538 | -1.168 | -1.224 | -0.672 | -1.096 | -0.137 | -0.901 | -0.63 | -0.625 | -0.326 | -0.43 | -0.603 | -0.466 | -0.288 | -0.298 | 0.088 | 0.088 | 0.088 | 0.061 | 0.061 | 0.061 | 0.061 | 0.015 | 0.015 | 0.015 | 0.015 | 0.025 | 0.025 | 0.025 | 0.025 | 0.018 | 0.018 | 0.018 | 0.018 | -0.015 | -0.015 | -0.015 | -0.015 | -0.036 | -0.036 | -0.036 | -0.036 | -0.033 | -0.033 | -0.033 | -0.033 | -0.019 | -0.019 | -0.019 | -0.019 | -0.783 | -0.783 | -0.783 | -0.783 |
Income Before Tax
| -20.142 | -12.784 | -11.014 | 3.522 | -6.458 | -9.45 | -13.628 | -1.35 | -0.052 | 0.373 | 1.365 | 0.186 | 0.183 | 0.118 | 1.916 | 0.547 | 2 | 0.301 | 1.183 | 0.993 | 0.497 | 0.144 | 1.199 | 1.993 | 0.947 | 0.947 | 0.947 | 0.624 | 0.624 | 0.624 | 0.624 | 0.318 | 0.318 | 0.318 | 0.318 | 0.294 | 0.294 | 0.294 | 0.294 | 0.325 | 0.325 | 0.325 | 0.325 | 0.426 | 0.426 | 0.426 | 0.426 | 0.29 | 0.29 | 0.29 | 0.29 | 0.09 | 0.09 | 0.09 | 0.09 | 0.172 | 0.172 | 0.172 | 0.172 | 0.499 | 0.499 | 0.499 | 0.499 |
Income Before Tax Ratio
| -1.115 | -0.848 | -0.598 | 0.253 | -0.506 | -0.985 | -1.073 | -0.107 | -0.004 | 0.034 | 0.12 | 0.02 | 0.019 | 0.015 | 0.186 | 0.068 | 0.211 | 0.05 | 0.194 | 0.181 | 0.103 | 0.032 | 0.228 | 0.307 | 0.335 | 0.335 | 0.335 | 0.244 | 0.244 | 0.244 | 0.244 | 0.153 | 0.153 | 0.153 | 0.153 | 0.135 | 0.135 | 0.135 | 0.135 | 0.141 | 0.141 | 0.141 | 0.141 | 0.228 | 0.228 | 0.228 | 0.228 | 0.175 | 0.175 | 0.175 | 0.175 | 0.066 | 0.066 | 0.066 | 0.066 | 0.226 | 0.226 | 0.226 | 0.226 | 0.364 | 0.364 | 0.364 | 0.364 |
Income Tax Expense
| 9.905 | -1.839 | -2.747 | 0.864 | -1.429 | -2.072 | -2.2 | -0.213 | -0.191 | 0.133 | 0.459 | 0.054 | 0.067 | 0.009 | 0.506 | 0.137 | 0.667 | 0.065 | 0.385 | 0.262 | 0.048 | 0.282 | 0.334 | 0.549 | 0.271 | 0.271 | 0.271 | 0.188 | 0.188 | 0.188 | 0.188 | 0.099 | 0.099 | 0.099 | 0.099 | 0.091 | 0.091 | 0.091 | 0.091 | 0.103 | 0.103 | 0.103 | 0.103 | 0.124 | 0.124 | 0.124 | 0.124 | 0.091 | 0.091 | 0.091 | 0.091 | 0.09 | 0.09 | 0.09 | 0.09 | 0.172 | 0.172 | 0.172 | 0.172 | 0.499 | 0.499 | 0.499 | 0.499 |
Net Income
| -30.047 | -10.945 | -8.267 | 2.658 | -5.029 | -7.378 | -11.428 | -1.137 | 0.139 | 0.24 | 0.906 | 0.132 | 0.116 | 0.127 | 1.41 | 0.41 | 1.333 | 0.236 | 0.798 | 0.731 | 0.449 | 0.426 | 0.865 | 1.444 | 0.676 | 0.676 | 0.676 | 0.436 | 0.436 | 0.436 | 0.436 | 0.22 | 0.22 | 0.22 | 0.22 | 0.203 | 0.203 | 0.203 | 0.203 | 0.223 | 0.223 | 0.223 | 0.223 | 0.302 | 0.302 | 0.302 | 0.302 | 0.199 | 0.199 | 0.199 | 0.199 | 0.042 | 0.042 | 0.042 | 0.042 | 0.12 | 0.12 | 0.12 | 0.12 | 0 | 0 | 0 | 0 |
Net Income Ratio
| -1.663 | -0.726 | -0.449 | 0.191 | -0.394 | -0.769 | -0.9 | -0.09 | 0.012 | 0.022 | 0.08 | 0.014 | 0.012 | 0.016 | 0.137 | 0.051 | 0.141 | 0.039 | 0.131 | 0.133 | 0.093 | 0.094 | 0.165 | 0.223 | 0.239 | 0.239 | 0.239 | 0.171 | 0.171 | 0.171 | 0.171 | 0.106 | 0.106 | 0.106 | 0.106 | 0.093 | 0.093 | 0.093 | 0.093 | 0.097 | 0.097 | 0.097 | 0.097 | 0.162 | 0.162 | 0.162 | 0.162 | 0.121 | 0.121 | 0.121 | 0.121 | 0.031 | 0.031 | 0.031 | 0.031 | 0.158 | 0.158 | 0.158 | 0.158 | 0 | 0 | 0 | 0 |
EPS
| -0.34 | -0.12 | -0.093 | 0.032 | -0.068 | -0.099 | -0.15 | -0.017 | 0.002 | 0.004 | 0.014 | 0.002 | 0.002 | 0.002 | 0.024 | 0.007 | 0.023 | 0.004 | 0.013 | 0.013 | 0.008 | 0.007 | 0.015 | 0.026 | 0.013 | 0.013 | 0.013 | 0.009 | 0.009 | 0.009 | 0.009 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.005 | 0.005 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.001 | 0.001 | 0.001 | 0.001 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 |
EPS Diluted
| -0.34 | -0.12 | -0.093 | 0.029 | -0.068 | -0.099 | -0.15 | -0.017 | 0.002 | 0.004 | 0.014 | 0.002 | 0.002 | 0.002 | 0.024 | 0.007 | 0.023 | 0.004 | 0.013 | 0.013 | 0.008 | 0.007 | 0.015 | 0.026 | 0.013 | 0.013 | 0.013 | 0.009 | 0.009 | 0.009 | 0.009 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.005 | 0.005 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.001 | 0.001 | 0.001 | 0.001 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 |
EBITDA
| -2 | -11.473 | -10.595 | -6.565 | -4.925 | -6.053 | -6.027 | 4.537 | 2.271 | 2.199 | 3.695 | 2.515 | 0.922 | 1.943 | 1.891 | 2.094 | 2.548 | 1.396 | 1.6 | 1.606 | 1.26 | 0.709 | 1.667 | 2.342 | 0.947 | 0.947 | 0.947 | 0.624 | 0.624 | 0.624 | 0.624 | 0.319 | 0.319 | 0.319 | 0.319 | 0.297 | 0.297 | 0.297 | 0.297 | 0.327 | 0.327 | 0.327 | 0.327 | 0.451 | 0.451 | 0.451 | 0.451 | 0.332 | 0.332 | 0.332 | 0.332 | 0.176 | 0.176 | 0.176 | 0.176 | 0.323 | 0.323 | 0.323 | 0.323 | 1.369 | 1.369 | 1.369 | 1.369 |
EBITDA Ratio
| -0.111 | -0.761 | -0.575 | -0.471 | -0.386 | -0.631 | -0.475 | 0.361 | 0.195 | 0.202 | 0.325 | 0.264 | 0.095 | 0.249 | 0.184 | 0.26 | 0.269 | 0.233 | 0.262 | 0.292 | 0.261 | 0.156 | 0.317 | 0.361 | 0.335 | 0.335 | 0.335 | 0.244 | 0.244 | 0.244 | 0.244 | 0.154 | 0.154 | 0.154 | 0.154 | 0.136 | 0.136 | 0.136 | 0.136 | 0.142 | 0.142 | 0.142 | 0.142 | 0.242 | 0.242 | 0.242 | 0.242 | 0.201 | 0.201 | 0.201 | 0.201 | 0.13 | 0.13 | 0.13 | 0.13 | 0.424 | 0.424 | 0.424 | 0.424 | 1 | 1 | 1 | 1 |