Medibio
MEB.AXMedibio Limited Price (MEB.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
0
(100)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Medibio LimitedCurrency: AUD
| YEAR | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue |
140,719.00
+0% |
155,000.00
+10% |
57,590.00
-63% |
36,755.00
-36% |
113,053.00
+208% |
17,159.00
-85% |
8,356.00
-51% |
0.00
+0% |
0.00
+0% |
1,456.00
+0% |
294,042.00
+20,095% |
52,397.00
-82% |
19,230.00
-63% |
0.00
+0% |
0.00
+0% |
18,500.00
+0% |
23,100.00
+25% |
204,878.00
+787% |
364,628.00
+78% |
133,500.00
-63% |
101,656.00
-24% |
40,038.00
-61% |
22,074.00
-45% |
|
| Cost of Revenue | ||||||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 834.00 | 237,903.00 | 442,662.00 | 198,865.00 | 0.00 | 0.00 | 0.00 | 0.00 | 75,669.00 | 226,092.00 | 204,688.00 | 170,700.00 | 1,070.00 | 158.00 | |
| Gross Profit | ||||||||||||||||||||||||
| Gross Profit |
140,719.00
+0% |
155,000.00
+10% |
57,590.00
-63% |
36,755.00
-36% |
113,053.00
+208% |
17,159.00
-85% |
8,356.00
-51% |
0.00
+0% |
0.00
+0% |
622.00
+0% |
56,139.00
+8,926% |
-390,265.00
-795% |
-179,635.00
-54% |
0.00
+0% |
0.00
+0% |
18,500.00
+0% |
23,100.00
+25% |
129,209.00
+459% |
138,536.00
+7% |
-71,188.00
-151% |
-69,044.00
-3% |
38,968.00
-156% |
21,916.00
-44% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.00%) | (0.00%) | (0.43%) | (0.19%) | (-7.45%) | (-9.34%) | (0.00%) | (0.00%) | (1.00%) | (1.00%) | (0.63%) | (0.38%) | (-0.53%) | (-0.68%) | (0.97%) | (0.99%) | |
| Operating Expenses | ||||||||||||||||||||||||
| Research and Development | 0.00 | 452,000.00 | 454,384.00 | 527,860.00 | 195,073.00 | 99,599.00 | 191,637.00 | 1,170,130.00 | 711,979.00 | 717,946.00 | 720,537.00 | 388,192.00 | 2,573.00 | 15,091.00 | 210,664.00 | 3,787,315.00 | 4,320,934.00 | 3,255,245.00 | 394,906.00 | 359,954.00 | 430,770.00 | 802,896.00 | 307,149.00 | |
| General and Administrative | 734,387.00 | 1,462,000.00 | 1,498,492.00 | 1,153,146.00 | 791,276.00 | 751,626.00 | 681,232.00 | 1,061,643.00 | 745,562.00 | 1,296,066.00 | 1,169,072.00 | 1,068,599.00 | 391,551.00 | 353,995.00 | 1,350,551.00 | 3,577,281.00 | 2,896,561.00 | 10,535,615.00 | 4,535,179.00 | 1,866,489.00 | 1,187,536.00 | 1,409,367.00 | 753,803.00 | |
| Selling, General & Admin... | 734,387.00 | 1,614,000.00 | 1,518,643.00 | 1,211,104.00 | 844,039.00 | 764,814.00 | 694,586.00 | 1,116,790.00 | 767,775.00 | 1,467,915.00 | 1,425,288.00 | 1,273,392.00 | 442,776.00 | 377,782.00 | 1,435,841.00 | 3,577,281.00 | 3,131,425.00 | 11,057,141.00 | 4,535,179.00 | 1,866,489.00 | 1,194,628.00 | 1,429,522.00 | 831,763.00 | |
| Selling & Marketing Exp... | 59,786.00 | 152,000.00 | 20,151.00 | 57,958.00 | 52,763.00 | 13,188.00 | 13,354.00 | 55,147.00 | 22,213.00 | 171,849.00 | 256,216.00 | 204,793.00 | 51,225.00 | 23,787.00 | 85,290.00 | 193,932.00 | 234,864.00 | 521,526.00 | 119,426.00 | 916.00 | 7,092.00 | 20,155.00 | 77,960.00 | |
| Depreciation and Amortiz... | 174,936.00 | 433,000.00 | 670,614.00 | 382,428.00 | 362,880.00 | 9,898.00 | 4,880.00 | 395,643.00 | 473,816.00 | 322,849.00 | 14,384.00 | 22,774.00 | 3,531.00 | 470,963.00 | 516,461.00 | 1,261,825.00 | 1,726,758.00 | 1,329,461.00 | 3,225,985.00 | 148,865.00 | 198,518.00 | 448,855.00 | 541,032.00 | |
| Other Expenses | -1,834,000.00 | -859,000.00 | 91,674.00 | -80,272.00 | 53,402.00 | 19,071.00 | -550,356.00 | 90,909.00 | -538,635.00 | -816,860.00 | 147,012.00 | 55,383.00 | 1,416.00 | 463,194.00 | 255,120.00 | 1,863,599.00 | 3,099,224.00 | 2,257,213.00 | 3,767,663.00 | 791,769.00 | 1,162,837.00 | 967,682.00 | 941,690.00 | |
| Total Operating Expenses | 2,096,375.00 | 3,792,000.00 | 3,858,016.00 | 2,280,516.00 | 1,813,959.00 | 1,037,599.00 | 971,001.00 | 3,241,886.00 | 2,292,504.00 | 3,147,382.00 | 3,880,096.00 | 2,849,251.00 | 732,867.00 | 790,488.00 | 3,788,803.00 | 10,476,298.00 | 11,162,489.00 | 18,817,166.00 | 10,479,310.00 | 4,563,860.00 | 2,565,443.00 | 3,677,150.00 | 2,751,944.00 | |
| Cost and Exponses | 2,096,375.00 | 3,792,000.00 | 3,858,016.00 | 2,280,516.00 | 1,813,959.00 | 1,037,599.00 | 971,001.00 | 3,241,886.00 | 2,292,504.00 | 3,148,216.00 | 4,117,999.00 | 3,291,913.00 | 931,732.00 | 790,488.00 | 3,788,803.00 | 10,476,298.00 | 11,162,489.00 | 18,892,835.00 | 10,163,724.00 | 4,564,999.00 | 2,736,143.00 | 3,678,220.00 | 2,752,102.00 | |
| Operating Income | ||||||||||||||||||||||||
| Operating Income |
-2,055,936.00
+0% |
-4,457,000.00
+117% |
-3,692,613.00
-17% |
-2,282,076.00
-38% |
-1,641,717.00
-28% |
-980,233.00
-40% |
-1,002,049.00
+2% |
-3,241,886.00
+224% |
-2,292,504.00
-29% |
-2,561,760.00
+12% |
-3,823,957.00
+49% |
-3,170,730.00
-17% |
-903,149.00
-72% |
-791,281.00
-12% |
-3,716,980.00
+370% |
-8,568,893.00
+131% |
-8,005,924.00
-7% |
-16,292,243.00
+104% |
-9,799,096.00
-40% |
-4,431,499.00
-55% |
-2,634,487.00
-41% |
-3,638,182.00
+38% |
-1,788,338.00
-51% |
|
| Operating Income Ratio | (-14.61%) | (-28.75%) | (-64.12%) | (-62.09%) | (-14.52%) | (-57.13%) | (-119.92%) | (0.00%) | (0.00%) | (-1,759.45%) | (-13.00%) | (-60.51%) | (-46.97%) | (0.00%) | (0.00%) | (-463.18%) | (-346.58%) | (-79.52%) | (-26.87%) | (-33.19%) | (-25.92%) | (-90.87%) | (-81.02%) | |
| Other Income and Exp... | ||||||||||||||||||||||||
| Interest Income | 79,600.00 | 39,000.00 | 16,139.00 | 51,854.00 | 40,949.00 | 82,328.00 | 101,612.00 | 315,784.00 | 189,124.00 | 41,517.00 | 58,190.00 | 13,403.00 | 9,353.00 | 6,976.00 | 6,813.00 | 25,306.00 | 34,241.00 | 138,501.00 | 30,077.00 | 7,562.00 | 1,330.00 | 2,270.00 | 0.00 | |
| Interest Expenses | 1,000.00 | 26,000.00 | 9,693.00 | 762.00 | 2,549.00 | 2,244.00 | 886.00 | 1,808.00 | 7,080.00 | 6,490.00 | 2,360.00 | 103,817.00 | 193,564.00 | 108,014.00 | 160,622.00 | 313,455.00 | 266,659.00 | 8,139.00 | 13,928.00 | 36,687.00 | 6,291.00 | 8,691.00 | 13,260.00 | |
| Total Other Income/Exp... | 173,936.00 | -26,000.00 | -9,693.00 | -762.00 | -365,663.00 | 37,963.00 | -460,170.00 | -1,415,285.00 | -742,956.00 | -1,134,973.00 | 202,842.00 | -406,575.00 | -184,211.00 | 362,949.00 | -4,276,545.00 | -313,455.00 | -266,659.00 | 2,387,575.00 | 3,212,057.00 | 559,095.00 | 1,147,885.00 | -9,077,625.00 | -1,331,366.00 | |
| EBITDA | ||||||||||||||||||||||||
| EBITDA | -1,881,000.00 | -4,024,000.00 | -3,021,999.00 | -1,899,648.00 | -1,278,837.00 | -970,335.00 | -997,169.00 | -2,447,220.00 | -893,688.00 | -2,238,911.00 | -3,809,573.00 | -3,147,956.00 | -899,618.00 | -320,318.00 | -3,010,409.00 | -7,307,068.00 | -6,279,166.00 | -14,962,782.00 | -6,573,111.00 | -3,686,852.00 | -1,281,793.00 | -2,221,645.00 | -1,247,306.00 | |
| EBITDA ratio | (-13.37%) | (-25.96%) | (-52.47%) | (-51.68%) | (-11.31%) | (-56.55%) | (-119.34%) | (0.00%) | (0.00%) | (-1,537.71%) | (-12.96%) | (-60.08%) | (-46.78%) | (0.00%) | (0.00%) | (-394.98%) | (-271.83%) | (-73.03%) | (-18.03%) | (-27.62%) | (-12.61%) | (-55.49%) | (-56.51%) | |
| Income Before Tax | ||||||||||||||||||||||||
| Income Before Tax | -1,882,000.00 | -4,483,000.00 | -3,702,306.00 | -2,282,838.00 | -2,007,380.00 | -982,477.00 | -1,462,219.00 | -4,657,171.00 | -3,035,460.00 | -3,696,733.00 | -3,621,115.00 | -3,577,305.00 | -1,096,713.00 | -428,332.00 | -7,993,525.00 | -8,882,348.00 | -8,272,583.00 | -16,300,382.00 | -6,587,039.00 | -3,872,404.00 | -1,486,602.00 | -12,715,807.00 | -3,119,704.00 | |
| Income Before Tax Ratio | (-13.37%) | (-28.92%) | (-64.29%) | (-62.11%) | (-17.76%) | (-57.26%) | (-174.99%) | (0.00%) | (0.00%) | (-2,538.96%) | (-12.31%) | (-68.27%) | (-57.03%) | (0.00%) | (0.00%) | (-480.13%) | (-358.12%) | (-79.56%) | (-18.07%) | (-29.01%) | (-14.62%) | (-317.59%) | (-141.33%) | |
| Income Tax Expense | ||||||||||||||||||||||||
| Income Tax Expense | -1,882,000.00 | -4,483,000.00 | -3,702,306.00 | -2,282,838.00 | -2,007,380.00 | -204,600.00 | -32,375.00 | 92,717.00 | 742,956.00 | -395,279.00 | -400,994.00 | -250,350.00 | 194,980.00 | 100,245.00 | 415,742.00 | 2,177,054.00 | 3,365,883.00 | 2,265,352.00 | 555,606.00 | 828,456.00 | 1,169,128.00 | 976,373.00 | 954,950.00 | |
| Net Income | ||||||||||||||||||||||||
| Net Income | 187,000.00
+0% |
757,000.00
+305% |
79,773.00
-89% |
0.00
+0% |
-1,828,453.00
+0% |
-777,877.00
-57% |
-1,429,844.00
+84% |
-4,657,171.00
+226% |
-3,035,460.00
-35% |
-3,301,454.00
+9% |
-3,220,121.00
-2% |
-3,326,955.00
+3% |
-1,096,713.00
-67% |
-428,332.00
-61% |
-7,993,525.00
+1,766% |
-8,882,348.00
+11% |
-8,272,583.00
-7% |
-16,300,382.00
+97% |
-6,587,039.00
-60% |
-3,872,404.00
-41% |
-1,486,602.00
-62% |
-12,715,807.00
+755% |
-3,119,704.00
-75% |
|
| Net Income Ratio | (1.33%) | (4.88%) | (1.39%) | (0.00%) | (-16.17%) | (-45.33%) | (-171.12%) | (0.00%) | (0.00%) | (-2,267.48%) | (-10.95%) | (-63.50%) | (-57.03%) | (0.00%) | (0.00%) | (-480.13%) | (-358.12%) | (-79.56%) | (-18.07%) | (-29.01%) | (-14.62%) | (-317.59%) | (-141.33%) | |
| Earning Per Share | ||||||||||||||||||||||||
| Basic EPS | -52.21 | -69.62 | -43.51 | 0.00 | -16.87 | -5.13 | -7.27 | -0.78 | -0.47 | -9.87 | -5.67 | -3.20 | -0.80 | -0.01 | -0.16 | -1.64 | -1.14 | -1.60 | -0.59 | -0.09 | -0.02 | -0.12 | 0.00 | |
| Diluted EPS | -52.21 | -69.62 | -43.51 | 0.00 | -16.87 | -5.13 | -7.27 | -0.78 | -0.47 | -9.87 | -5.67 | -3.20 | -0.80 | -0.01 | -0.16 | -1.64 | -1.14 | -1.60 | -0.59 | -0.09 | -0.02 | -0.12 | 0.00 | |
| Share Outstanding | ||||||||||||||||||||||||
| Basic Share Outstanding | 32,683.00 | 53,991.00 | 75,472.00 | 96,524.00 | 108,393.00 | 151,536.00 | 196,567.00 | 5,980,412.00 | 6,436,134.00 | 334,333.00 | 567,840.00 | 1,039,429.00 | 1,379,323.00 | 31,976,028.00 | 51,330,321.00 | 5,420,562.00 | 7,238,348.00 | 10,193,546.00 | 11,132,601.00 | 44,120,741.00 | 73,586,447.00 | 102,546,830.00 | 0.00 | |
| Diluted Share Outstanding | 32,683.00 | 53,991.00 | 75,472.00 | 96,524.00 | 108,393.00 | 151,536.00 | 196,567.00 | 5,980,412.00 | 6,436,134.00 | 334,333.00 | 567,840.00 | 1,039,429.00 | 1,379,323.00 | 31,976,028.00 | 51,330,321.00 | 5,420,562.00 | 7,238,348.00 | 10,193,546.00 | 11,132,601.00 | 44,120,741.00 | 73,586,447.00 | 102,546,830.00 | 0.00 | |