Medicover AB (publ) (MCVEF)

PNK: MCVEF · Real-Time Price · USD

19.83

1.83 (10.17%)

At close: May 01, 2025, 8:00 PM

Medicover AB (publ) Income Statement

Financials in EUR. Fiscal year is January - December.

Fiscal Year	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	Mar 31, 2025	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016
Revenue	2.17B	2.09B	2.01B	1.92B	1.84B	1.76B	1.68B	1.61B	1.55B	1.51B	1.49B	1.46B	1.44B	1.38B	1.3B	1.23B	1.08B	997.8M	929.8M	879.4M	883.5M	844.4M	795.9M	751.2M	709.4M	671.6M	643.1M	619.7M	600.2M	580.1M	559.9M	540M	522.1M	497.4M	364.9M	240.8M	117.1M
Cost of Revenue	1.69B	1.63B	1.58B	1.52B	1.45B	1.4B	1.33B	1.27B	1.22B	1.17B	1.13B	1.09B	1.05B	982.4M	933.4M	870.6M	775.6M	734.3M	692.1M	664.6M	668.2M	637.6M	599.8M	568.7M	537.1M	510.9M	489.2M	468.8M	453.5M	438.2M	421.7M	407.8M	395.4M	377.3M	277.4M	183.7M	89M
Gross Profit	476.4M	457.5M	425.03M	406.13M	385.63M	361.63M	355.7M	343.1M	331.6M	335.6M	362.5M	366.5M	392.1M	395M	365.4M	355.7M	300.6M	263.5M	237.7M	214.8M	215.3M	206.8M	196.1M	182.5M	172.3M	160.7M	153.9M	150.9M	146.7M	141.9M	138.2M	132.2M	126.7M	120.1M	87.5M	57.1M	28.1M
Operating Income	87.3M	70.3M	66.49M	78.29M	70.19M	61.89M	51.1M	41.7M	43.7M	55.5M	88.4M	109.3M	140.3M	159.4M	147.7M	145M	96.5M	61.3M	42.2M	29.2M	41.6M	46.5M	43.2M	36.3M	32.6M	29.4M	29.7M	30.8M	30.1M	28.8M	24.9M	23.1M	19M	17.6M	13.7M	7M	5.4M
Interest Income	5M	5.8M	5.7M	5.2M	5.3M	4.4M	4.1M	3.6M	3M	2.7M	2.4M	1.8M	1.5M	1M	500K	600K	800K	900K	1.3M	1.7M	1.7M	1.8M	2.1M	1.5M	1.3M	1.4M	800K	800K	600K	200K	100K	200K	300K	300K	300K	100K	n/a
Pretax Income	37.5M	20.1M	20.37M	27.97M	29.57M	23.87M	16.1M	11.4M	5.7M	19.8M	54.4M	83M	124.4M	143.8M	131.7M	128.9M	77.3M	37.3M	20.3M	7.7M	20.4M	33.3M	30.9M	30.1M	32.2M	34.4M	40.2M	38.3M	33.1M	28M	18.6M	17.5M	14.9M	12.3M	9.9M	4.7M	3.9M
Net Income	30.6M	16.7M	19.7M	23.1M	22.3M	17.6M	7.9M	5.3M	1.3M	12M	37.6M	59.5M	88.2M	101.8M	92.5M	90.2M	52.4M	25.8M	14.1M	3.8M	15.5M	22.5M	19.4M	19.3M	21.8M	24.6M	30.2M	28.6M	23.8M	18.7M	10.4M	9.3M	6.1M	4.3M	3.6M	700K	2.1M
Selling & General & Admin	389.1M	378M	349.34M	318.64M	306.24M	299.74M	88.7M	85.5M	72M	64.2M	93.2M	76.3M	70.9M	54.7M	55.5M	48.5M	41.9M	40M	77.5M	67.6M	55.7M	42.3M	59.5M	52.8M	46.3M	37.9M	46.7M	42.6M	39.1M	35.6M	40.8M	36.6M	35.2M	30M	73.8M	50.1M	22.7M
Research & Development	n/a	n/a	5.6M	5.6M	5.6M	5.6M	4.3M	4.3M	4.3M	4.3M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	n/a	n/a	-7.5M	-7.7M	-7.7M	200K	7.7M	8.3M	3.7M	-2.9M	-3.4M	-3.1M	1.7M	300K	800K	200K	-100K	n/a	n/a	-100K	100K	n/a	-6.4M	-5.3M	-2.2M	2M	8.4M	7.3M	4.1M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Operating Expenses	389.1M	378M	349.34M	318.64M	306.24M	299.74M	303.1M	299.9M	286.4M	278.6M	274.1M	257.2M	251.8M	235.6M	213.2M	206.2M	199.6M	197.7M	195.2M	185.3M	173.4M	160M	152.9M	146.2M	139.7M	131.3M	124.2M	120.1M	116.6M	113.1M	109.8M	105.6M	104.2M	99M	73.8M	50.1M	22.7M
Interest Expense	61.7M	58.8M	58.2M	54.4M	51.8M	51.4M	47.3M	42.5M	38.9M	34.5M	30.4M	27.2M	23.4M	20.1M	18.8M	17.1M	17.9M	19.3M	18.1M	17.8M	16.6M	13.7M	11.3M	7.9M	5.4M	3.5M	2.6M	3.4M	4.1M	5M	5.1M	5.9M	5.4M	4.6M	4M	2.3M	900K
Selling & Marketing Expenses	101.6M	97.8M	41.1M	35.7M	31M	26.2M	31.8M	29.2M	26.2M	23.7M	26.7M	22.8M	22.2M	20.2M	26.4M	22.8M	16.3M	15.2M	15.6M	16.9M	18.9M	16.6M	19.4M	17.7M	16M	13.5M	15.7M	13.7M	11.8M	10.7M	12.2M	11.6M	10.9M	9.4M	17.9M	11.6M	5.4M
Cost & Expenses	2.08B	2.02B	1.94B	1.84B	1.77B	1.7B	1.63B	1.57B	1.5B	1.45B	1.4B	1.35B	1.3B	1.22B	1.15B	1.08B	975.2M	932M	887.3M	849.9M	841.6M	797.6M	752.7M	714.9M	676.8M	642.2M	613.4M	588.9M	570.1M	551.3M	531.5M	513.4M	499.6M	476.3M	351.2M	233.8M	111.7M
Income Tax Expense	10.6M	5.5M	4.35M	3.25M	3.55M	2.25M	1.1M	3.3M	1.9M	5.8M	14.2M	21M	31.8M	37.2M	34.7M	30.8M	21.2M	10M	5.2M	5.8M	5.1M	8.6M	8.9M	8.2M	8.2M	7.9M	8.4M	8.4M	7.9M	7.8M	5.9M	5.9M	6.7M	5.9M	5.2M	3.2M	1.3M
Shares Outstanding (Basic)	150.14M	150.14M	150.14M	150M	149.65M	149.65M	149.65M	149.18M	148.95M	148.95M	148.95M	148.58M	148.35M	148.35M	148.35M	148.35M	148.35M	148.4M	148.35M	136.81M	133.34M	133.33M	133.34M	133.34M	133.34M	133.33M	133.34M	133.34M	133.34M	134.4M	133.33M	112.5M	97.5M	95.85M	96.67M	93.33M	133.34M
Shares Outstanding (Diluted)	150.98M	150.14M	150.14M	150.14M	150.37M	149.65M	149.65M	149.65M	148.95M	148.95M	148.95M	148.95M	148.35M	148.35M	148.35M	148.35M	148.35M	148.4M	148.35M	136.81M	133.34M	133.33M	133.34M	133.34M	133.34M	133.33M	133.34M	133.34M	133.34M	134.4M	133.33M	112.5M	133.34M	95.85M	96.67M	93.33M	133.34M
EPS (Basic)	0.20	0.11	0.13	0.16	0.15	0.12	0.05	0.03	0.01	0.08	0.26	0.40	0.59	0.68	0.62	0.61	0.35	0.18	0.10	0.03	0.12	0.17	0.14	0.14	0.15	0.17	0.22	0.20	0.18	0.16	0.09	0.09	0.06	0.04	0.03	0.00	0.02
EPS (Diluted)	0.20	0.11	0.13	0.16	0.15	0.12	0.05	0.03	0.01	0.08	0.26	0.40	0.59	0.68	0.62	0.61	0.35	0.18	0.10	0.03	0.12	0.17	0.14	0.14	0.15	0.17	0.22	0.20	0.18	0.16	0.09	0.09	0.06	0.04	0.03	0.00	0.02
EBITDA	294.5M	249.7M	242.42M	225.32M	241.72M	253.22M	242.7M	226.6M	209.8M	215.7M	235.4M	249.1M	274.7M	274.9M	251.2M	241.5M	192.7M	152.8M	134M	116.5M	117.6M	120.4M	101.7M	87.3M	74.5M	69.2M	72.2M	70.9M	68.5M	59.5M	50.9M	48.4M	43.1M	40M	29.5M	17M	10.1M
EBIT	98.3M	76M	75.4M	79.2M	71.1M	62.8M	51.2M	46.3M	48.1M	61.7M	92.2M	113.1M	144.3M	161.6M	148.2M	145.5M	98M	62.8M	44.6M	31.6M	43M	48.7M	43.9M	38.2M	35.6M	36.9M	37.3M	35.9M	33.7M	28.4M	23.6M	23.3M	20.2M	16.9M	13.9M	7M	4.8M
Depreciation & Amortization	216.9M	194.4M	193.13M	172.23M	168.03M	183.63M	179.3M	172.7M	165.4M	161.9M	151.1M	139.4M	127.2M	111M	100.7M	95.5M	97.5M	96.2M	95.6M	91M	80.6M	74.2M	60.3M	49.8M	39.7M	30.4M	28.5M	27.3M	26.7M	26.2M	26.9M	26.2M	25M	23.3M	15.8M	10M	4.7M