Tubi Ltd
ASX:2BE
Income Statement
Earnings Waterfall
Tubi Ltd
Income Statement
Tubi Ltd
| Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | ||
|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||
| Revenue |
32
N/A
|
27
-15%
|
21
-22%
|
16
-22%
|
10
-40%
|
2
-76%
|
1
-52%
|
|
| Gross Profit | ||||||||
| Cost of Revenue |
(26)
|
(25)
|
(23)
|
(17)
|
(8)
|
(2)
|
(1)
|
|
| Gross Profit |
6
N/A
|
2
-60%
|
(2)
N/A
|
(0)
+84%
|
2
N/A
|
0
-76%
|
0
-14%
|
|
| Operating Income | ||||||||
| Operating Expenses |
(4)
|
(4)
|
(3)
|
(6)
|
(9)
|
(7)
|
(5)
|
|
| Selling, General & Administrative |
(2)
|
(3)
|
(2)
|
(4)
|
(5)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(2)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
|
| Operating Income |
2
N/A
|
(2)
N/A
|
(6)
-194%
|
(7)
-17%
|
(7)
-9%
|
(6)
+11%
|
(4)
+32%
|
|
| Pre-Tax Income | ||||||||
| Interest Income Expense |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(4)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
2
N/A
|
(2)
N/A
|
(6)
-203%
|
(7)
-29%
|
(8)
-7%
|
(6)
+22%
|
(8)
-35%
|
|
| Net Income | ||||||||
| Tax Provision |
(1)
|
0
|
1
|
0
|
(1)
|
1
|
1
|
|
| Income from Continuing Operations |
1
|
(2)
|
(5)
|
(7)
|
(8)
|
(5)
|
(7)
|
|
| Net Income (Common) |
1
N/A
|
(2)
N/A
|
(5)
-187%
|
(7)
-53%
|
(8)
-18%
|
(5)
+42%
|
(7)
-41%
|
|
| EPS (Diluted) |
0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
|