Medadvisor Ltd

Healthcare AU MDR

0.44AUD
0.01(2.33%)

Last update at 2024-05-29T02:51:00Z

Day Range

0.430.44
LowHigh

52 Week Range

0.160.46
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Income before tax -10.51549M -17.72824M -17.22724M -9.77959M -8.10139M
Minority interest - 0.14M 0.40M 0.36M 0.36M
Net income -11.30537M -17.34650M -13.94945M -9.58499M -8.11771M
Selling general administrative 41.47M 32.24M 24.43M 11.72M 9.46M
Selling and marketing expenses 3.26M 2.66M 2.24M 2.43M 2.36M
Gross profit 59.41M 34.99M 21.31M 8.38M 7.23M
Reconciled depreciation 5.35M 4.90M 3.21M 0.51M 0.26M
Ebit -8.38164M -16.18605M -16.80515M -9.66449M -8.08506M
Ebitda -3.02839M -11.28622M -13.59371M -9.15227M -7.82574M
Depreciation and amortization 5.35M 4.90M 3.21M 0.51M 0.26M
Non operating income net other - - - - -
Operating income -7.03076M -16.18838M -18.32699M -9.77370M -8.08506M
Other operating expenses 106.40M 83.94M 55.63M 19.40M 17.28M
Interest expense 2.13M 1.54M 0.42M 0.12M 0.02M
Tax provision 0.79M -0.23983M -2.85525M 0.00000M 0.00000M
Interest income 0.05M 0.00233M 0.04M 0.09M 0.00002M
Net interest income -2.08235M -1.53986M -0.38351M -0.11510M 0.12M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 0.79M -0.23983M -2.85525M 1.28M 0.02M
Total revenue 97.96M 67.75M 38.77M 9.60M 8.24M
Total operating expenses 67.84M 53.15M 39.62M 19.51M 16.26M
Cost of revenue 38.55M 32.76M 17.47M 1.22M 1.01M
Total other income expense net -3.48474M -31.51089M 1.47M 1.36M -0.01633M
Discontinued operations - - - - -
Net income from continuing ops -11.30537M -17.48841M -14.37199M -9.77959M -8.10139M
Net income applicable to common shares -11.30537M -17.34650M -13.94945M -9.58499M -8.10139M
Preferred stock and other adjustments - - - - -
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Total assets 95.91M 78.44M 80.92M 21.27M 11.77M
Intangible assets 19.80M 18.96M 19.93M 1.23M 1.17M
Earning assets - - - - -
Other current assets 0.12M 0.12M 0.13M 0.13M 0.13M
Total liab 47.45M 43.89M 32.07M 4.25M 3.13M
Total stockholder equity 48.46M 34.55M 48.45M 16.66M 8.64M
Deferred long term liab - - - - -
Other current liab 16.17M 16.30M 12.74M 1.51M 0.00000M
Common stock 115.41M 91.81M 90.99M 45.37M 28.14M
Capital stock 115.41M 91.81M 90.99M 45.37M 28.14M
Retained earnings -72.88304M -61.57766M -44.23116M -30.28171M -20.64513M
Other liab 1.96M 0.67M 1.21M 0.08M 0.05M
Good will 46.61M 37.38M 34.62M 4.01M 4.01M
Other assets 0.02M 0.14M 0.48M 0.00000M 0.25M
Cash 14.20M 7.58M 7.15M 12.35M 4.40M
Cash and equivalents - - - - 4.40M
Total current liabilities 33.17M 35.26M 23.26M 3.01M 3.08M
Current deferred revenue 12.05M 7.51M 5.17M 0.52M 0.47M
Net debt -1.10612M 5.84M 2.01M -10.92439M -2.97994M
Short term debt 0.78M 5.45M 1.57M 0.26M 1.86M
Short long term debt - 4.07M 0.30M - -
Short long term debt total 13.09M 13.41M 9.16M 1.42M 1.42M
Other stockholder equity -42.52859M -30.22996M -46.76132M -15.08818M 1.15M
Property plant equipment 1.37M 3.47M 4.57M 1.47M 0.41M
Total current assets 28.11M 18.48M 21.32M 14.56M 5.94M
Long term investments - 0.13M 0.12M - -
Net tangible assets -17.94791M -21.80112M -6.09786M 11.42M 3.46M
Short term investments 0.12M 0.12M 0.13M 0.13M -
Net receivables 11.73M 9.05M 12.46M 1.84M 1.13M
Long term debt 12.05M 7.06M 6.09M - -
Inventory 2.06M 1.73M 1.58M 0.25M 0.28M
Accounts payable 4.17M 6.00M 3.79M 0.72M 0.75M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 5.93M 4.32M 1.69M 1.57M 1.15M
Additional paid in capital - - - - -
Common stock total equity - - - 45.37M 28.14M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 0.02M 0.14M 0.48M -6.71119M 0.25M
Deferred long term asset charges - - - - -
Non current assets total 67.80M 59.96M 59.60M 6.71M 5.84M
Capital lease obligations 1.05M 2.28M 2.77M 1.42M -
Long term debt total 12.31M 7.96M 7.60M 1.16M 0.00000M
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Investments -3.23047M -0.29079M -43.88620M -0.32421M -0.10389M
Change to liabilities 3.64M 7.68M -4.15322M -0.31887M 0.92M
Total cashflows from investing activities -3.23047M -0.29079M -43.88620M -0.32421M -0.10389M
Net borrowings -1.23101M 1.92M 5.85M -0.23778M -0.23778M
Total cash from financing activities 12.42M 1.86M 51.24M 16.95M 0.97M
Change to operating activities -0.47091M -0.27626M 0.18M 0.35M -0.34209M
Net income -11.30537M -17.34650M -13.94945M -9.58499M -8.11771M
Change in cash 6.62M 0.43M -5.19430M 7.94M -6.07406M
Begin period cash flow 7.58M 7.15M 12.35M 4.40M 10.47M
End period cash flow 14.20M 7.58M 7.15M 12.35M 4.40M
Total cash from operating activities -1.45409M -0.23632M -12.54395M -8.68055M -6.94517M
Issuance of capital stock 14.60M - 47.53M 17.10M 0.97M
Depreciation 3.27M 3.09M 2.00M 0.36M 0.26M
Other cashflows from investing activities - 0.02M -43.49409M - 0.00000M
Dividends paid - 14.60M 6.78M 0.21M -
Change to inventory - - - - -
Change to account receivables -1.78433M 3.41M -1.70456M -0.75220M -0.23473M
Sale purchase of stock -0.94927M -0.05250M -2.44417M -0.46790M -0.46790M
Other cashflows from financing activities -1.23101M 2.21M 13.15M 0.32M 0.47M
Change to netincome 2.57M 1.40M 3.87M 1.12M 0.55M
Capital expenditures 0.18M 0.31M 0.39M 0.32M 0.10M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -1.78433M 3.41M -1.70456M -0.75220M 0.13M
Stock based compensation 2.20M 1.22M 1.28M 0.95M -
Other non cash items 6.58M 14.02M -0.59683M 0.54M 7.84M
Free cash flow -1.63276M -0.54813M -12.93606M -9.00476M -0.10389M

Fundamentals

  • Previous Close 0.43
  • Market Cap236.64M
  • Volume77112
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-4.03529M
  • Revenue TTM109.43M
  • Revenue Per Share TTM0.20
  • Gross Profit TTM 11.83M
  • Diluted EPS TTM-0.02

Peer Comparison

Sector: Healthcare Industry: Health Information Services

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
MDR
Medadvisor Ltd
0.01 2.33% 0.44 - 25.97 1.29 2.56 1.22 -108.7944
PME
Pro Medicus Ltd
1.45 1.28% 114.69 172.97 113.64 78.98 70.50 78.09 106.71
ONE
Oneview Healthcare PLC
-0.015 4.92% 0.29 - - 26.22 16.80 25.10 -29.9289
CGS
CogState Ltd
-0.02 1.60% 1.23 24.60 32.79 5.22 3.67 4.24 22.21
M7T
Mach7 Technologies Ltd
-0.005 0.75% 0.67 - - 6.26 3.10 8.57 -10.6285

Reports Covered

Stock Research & News

Profile

MedAdvisor Limited, together with its subsidiaries, provides pharmacy-driven patient engagement solutions in Australia, New Zealand, the United States, and the United Kingdom. The company provides MedAdvisor, an extension of the pharmacy, that enables the patient to order repeat prescriptions, and schedule vaccinations, etc; and THRiV, an omni-channel intelligent patient management platform, that enables individualized patient engagement through the community pharmacy. MedAdvisor Limited was incorporated in 2010 and is based in Camberwell, Australia.

Medadvisor Ltd

971 Burke Road, Camberwell, VIC, Australia, 3124

Key Executives

Name Title Year Born
Ms. Ruba El-Afifi Chief Operating Officer NA
Mr. John Ciccio Chief Exec. Officer of Adheris NA
Mr. Rick Ratliff CEO, MD & Director NA
Ms. Ancila Desai B.Com., C.A., M.B.A. Chief Financial Officer NA
Mr. Craig Schnuriger Acting Chief Technology Officer NA
Ms. Naomi Lawrie Company Sec. & Gen. Counsel NA
Mr. Wayne Marinoff EGM of Sales & Marketing NA
Mr. Jamal Butt Chief Exec. Officer of UK NA
Mr. James M. Rotsart R.Ph. Exec. VP of US & Client Relations NA
Mr. Richard Ratliff CEO, MD & Director NA

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).