8Common Ltd
ASX:8CO
Income Statement
Earnings Waterfall
8Common Ltd
Income Statement
8Common Ltd
| Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
4
N/A
|
4
+2%
|
2
-44%
|
4
+80%
|
3
-31%
|
4
+56%
|
3
-16%
|
4
+8%
|
4
+0%
|
4
+4%
|
4
-11%
|
3
-1%
|
5
+32%
|
6
+25%
|
8
+32%
|
9
+15%
|
8
-5%
|
8
-5%
|
7
-7%
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(4)
|
(3)
|
(2)
|
|
| Gross Profit |
3
N/A
|
3
+3%
|
2
-36%
|
3
+59%
|
2
-28%
|
3
+55%
|
2
-29%
|
3
+15%
|
3
+15%
|
3
0%
|
3
-13%
|
3
-2%
|
3
+25%
|
4
+21%
|
4
+4%
|
4
-12%
|
5
+22%
|
5
+16%
|
5
-8%
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(6)
|
(8)
|
(7)
|
(7)
|
(6)
|
|
| Selling, General & Administrative |
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
|
| Depreciation & Amortization |
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
|
| Operating Income |
(1)
N/A
|
(1)
+2%
|
(1)
+6%
|
(1)
+31%
|
(1)
-29%
|
(2)
-72%
|
(2)
+12%
|
(1)
+59%
|
(0)
+40%
|
(1)
-94%
|
(1)
-86%
|
(2)
-36%
|
(2)
-22%
|
(3)
-13%
|
(2)
+20%
|
(4)
-92%
|
(3)
+37%
|
(1)
+50%
|
(1)
+41%
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
+1%
|
(2)
-12%
|
(1)
+66%
|
(1)
-121%
|
(2)
-69%
|
(1)
+30%
|
(1)
+52%
|
(1)
-17%
|
(1)
-40%
|
(1)
-28%
|
(2)
-40%
|
(2)
-19%
|
(3)
-13%
|
(3)
-27%
|
(4)
-21%
|
(3)
+36%
|
(1)
+49%
|
(1)
+39%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(1)
|
(1)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
+2%
|
(1)
0%
|
(1)
+55%
|
(1)
-64%
|
(2)
-81%
|
(1)
+24%
|
(1)
+50%
|
(1)
-19%
|
(1)
-30%
|
(1)
-28%
|
(2)
-42%
|
(3)
-31%
|
(3)
-13%
|
(3)
-17%
|
(4)
-21%
|
(3)
+36%
|
(1)
+49%
|
(1)
+39%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.03
-50%
|
-0.02
+33%
|
-0.01
+50%
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
-0.01
N/A
|
0
N/A
|
|