Amaero International Ltd
ASX:3DA
Income Statement
Earnings Waterfall
Amaero International Ltd
Income Statement
Amaero International Ltd
| Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
|
| Revenue |
1
N/A
|
1
+19%
|
1
-5%
|
0
-26%
|
0
-84%
|
0
+71%
|
0
+298%
|
2
+333%
|
4
+90%
|
|
| Gross Profit | ||||||||||
| Cost of Revenue |
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(5)
|
|
| Gross Profit |
0
N/A
|
(0)
N/A
|
(0)
-55%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+192%
|
1
+621%
|
(1)
N/A
|
|
| Operating Income | ||||||||||
| Operating Expenses |
(8)
|
(7)
|
(8)
|
(8)
|
(6)
|
(10)
|
(17)
|
(22)
|
(23)
|
|
| Selling, General & Administrative |
(5)
|
(5)
|
(5)
|
(4)
|
(2)
|
(5)
|
(14)
|
(20)
|
(21)
|
|
| Research & Development |
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Other Operating Expenses |
(0)
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Operating Income |
(7)
N/A
|
(8)
-1%
|
(8)
-11%
|
(8)
+10%
|
(6)
+20%
|
(10)
-59%
|
(17)
-79%
|
(22)
-25%
|
(24)
-12%
|
|
| Pre-Tax Income | ||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
|
| Non-Reccuring Items |
1
|
0
|
(0)
|
(2)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(7)
N/A
|
(8)
-10%
|
(9)
-12%
|
(9)
-10%
|
(8)
+20%
|
(10)
-27%
|
(18)
-89%
|
(23)
-25%
|
(25)
-9%
|
|
| Net Income | ||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(10)
|
(18)
|
(23)
|
(25)
|
|
| Net Income (Common) |
(7)
N/A
|
(8)
-10%
|
(9)
-12%
|
(12)
-36%
|
(13)
-7%
|
(14)
-12%
|
(19)
-34%
|
(22)
-16%
|
(24)
-13%
|
|
| EPS (Diluted) |
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.02
+50%
|
-0.02
N/A
|
-0.04
-100%
|
-0.04
N/A
|
-0.04
N/A
|
|