Amaero International Ltd
ASX:3DA
Income Statement
Earnings Waterfall
Amaero International Ltd
Revenue
|
421.8k
AUD
|
Cost of Revenue
|
-213.1k
AUD
|
Gross Profit
|
208.7k
AUD
|
Operating Expenses
|
-12.5m
AUD
|
Operating Income
|
-12.3m
AUD
|
Other Expenses
|
-1.7m
AUD
|
Net Income
|
-14m
AUD
|
Income Statement
Amaero International Ltd
Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|
Revenue | |||||||
Revenue |
1
N/A
|
1
+19%
|
1
-5%
|
0
-26%
|
1
+87%
|
0
-47%
|
|
Gross Profit | |||||||
Cost of Revenue |
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
|
Gross Profit |
0
N/A
|
(0)
N/A
|
(0)
-55%
|
0
N/A
|
0
+203%
|
0
+70%
|
|
Operating Income | |||||||
Operating Expenses |
(8)
|
(7)
|
(8)
|
(8)
|
(10)
|
(13)
|
|
Selling, General & Administrative |
(5)
|
(5)
|
(5)
|
(4)
|
(6)
|
(8)
|
|
Research & Development |
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
|
Other Operating Expenses |
(0)
|
1
|
1
|
0
|
2
|
(0)
|
|
Operating Income |
(7)
N/A
|
(8)
-1%
|
(8)
-11%
|
(8)
+10%
|
(10)
-27%
|
(12)
-28%
|
|
Pre-Tax Income | |||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Non-Reccuring Items |
1
|
0
|
(0)
|
(2)
|
(3)
|
0
|
|
Pre-Tax Income |
(7)
N/A
|
(8)
-10%
|
(9)
-12%
|
(9)
-10%
|
(13)
-32%
|
(12)
+2%
|
|
Net Income | |||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(7)
|
(8)
|
(9)
|
(9)
|
(13)
|
(12)
|
|
Net Income (Common) |
(7)
N/A
|
(8)
-10%
|
(9)
-12%
|
(12)
-36%
|
(13)
-7%
|
(14)
-12%
|
|
EPS (Diluted) |
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.03
+25%
|