4DMedical Ltd
ASX:4DX
Income Statement
Earnings Waterfall
4DMedical Ltd
Revenue
|
1m
AUD
|
Cost of Revenue
|
-51.3k
AUD
|
Gross Profit
|
973.9k
AUD
|
Operating Expenses
|
-32.6m
AUD
|
Operating Income
|
-31.6m
AUD
|
Other Expenses
|
803.3k
AUD
|
Net Income
|
-30.8m
AUD
|
Income Statement
4DMedical Ltd
Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||
Revenue |
1
N/A
|
0
-77%
|
0
-23%
|
0
+3%
|
1
+373%
|
1
+31%
|
1
-48%
|
1
+43%
|
|
Gross Profit | |||||||||
Cost of Revenue |
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
Gross Profit |
0
N/A
|
0
-40%
|
0
+88%
|
0
+19%
|
0
+88%
|
1
+126%
|
1
+8%
|
1
+42%
|
|
Operating Income | |||||||||
Operating Expenses |
(14)
|
(20)
|
(19)
|
(21)
|
(25)
|
(29)
|
(32)
|
(33)
|
|
Selling, General & Administrative |
(14)
|
(19)
|
(20)
|
(24)
|
(30)
|
(34)
|
(37)
|
(40)
|
|
Research & Development |
0
|
(1)
|
(2)
|
(4)
|
(4)
|
(6)
|
(4)
|
(2)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
|
Other Operating Expenses |
1
|
1
|
4
|
8
|
11
|
13
|
12
|
13
|
|
Operating Income |
(14)
N/A
|
(20)
-44%
|
(19)
+5%
|
(21)
-10%
|
(24)
-18%
|
(28)
-15%
|
(31)
-11%
|
(32)
-1%
|
|
Pre-Tax Income | |||||||||
Interest Income Expense |
(8)
|
(10)
|
(3)
|
0
|
(0)
|
(0)
|
0
|
1
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(22)
N/A
|
(30)
-35%
|
(21)
+28%
|
(21)
+3%
|
(25)
-19%
|
(28)
-15%
|
(31)
-10%
|
(30)
+2%
|
|
Net Income | |||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(22)
|
(30)
|
(21)
|
(21)
|
(25)
|
(28)
|
(31)
|
(31)
|
|
Net Income (Common) |
(22)
N/A
|
(30)
-35%
|
(21)
+28%
|
(21)
+3%
|
(25)
-19%
|
(28)
-15%
|
(31)
-11%
|
(31)
+2%
|
|
EPS (Diluted) |
-0.08
N/A
|
-0.11
-38%
|
-0.08
+27%
|
-0.07
+13%
|
-0.08
-14%
|
-0.1
-25%
|
-0.1
N/A
|
-0.09
+10%
|