European Medical Solutions
XBRU:ALEMS
Income Statement
Earnings Waterfall
European Medical Solutions
Income Statement
European Medical Solutions
| 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
|
1
|
0
|
0
|
0
|
1
|
1
|
|
| Revenue |
0
N/A
|
0
N/A
|
36
N/A
|
18
-50%
|
35
+94%
|
38
+7%
|
42
+11%
|
42
-1%
|
45
+8%
|
47
+4%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
0
|
0
|
(29)
|
(14)
|
(28)
|
(30)
|
(34)
|
(35)
|
(36)
|
(36)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
7
N/A
|
5
-35%
|
7
+51%
|
7
+7%
|
8
+5%
|
7
-9%
|
9
+28%
|
10
+9%
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(1)
|
0
|
(7)
|
(5)
|
(12)
|
(8)
|
(10)
|
(8)
|
(8)
|
(8)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(6)
|
(4)
|
(6)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
|
| Research & Development |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
0
|
1
|
1
|
0
|
(4)
|
1
|
(0)
|
2
|
2
|
2
|
|
| Operating Income |
(1)
N/A
|
0
N/A
|
0
-81%
|
0
+169%
|
(5)
N/A
|
(1)
+90%
|
(2)
-322%
|
(1)
+75%
|
1
N/A
|
2
+54%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
(0)
|
0
|
0
|
0
|
(7)
|
(0)
|
(0)
|
(1)
|
|
| Pre-Tax Income |
(1)
N/A
|
(0)
+90%
|
(0)
-70%
|
(0)
+94%
|
(6)
-39 786%
|
(1)
+85%
|
(10)
-1 060%
|
(1)
+89%
|
1
N/A
|
1
+82%
|
|
| Net Income | |||||||||||
| Tax Provision |
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(1)
|
(0)
|
(0)
|
(0)
|
(6)
|
(1)
|
(10)
|
(1)
|
1
|
1
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(1)
N/A
|
(0)
+89%
|
(0)
-66%
|
(0)
+95%
|
(6)
-42 808%
|
(1)
+85%
|
(5)
-486%
|
(1)
+78%
|
1
N/A
|
1
+114%
|
|
| EPS (Diluted) |
-21.9
N/A
|
-5.05
+77%
|
-3.88
+23%
|
0
N/A
|
-1.32
N/A
|
-0.19
+86%
|
-0.28
-47%
|
-0.25
+11%
|
0.13
N/A
|
0.27
+108%
|
|