9 Spokes International Ltd
ASX:9SP
Income Statement
Earnings Waterfall
9 Spokes International Ltd
Income Statement
9 Spokes International Ltd
| Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Revenue |
1
N/A
|
3
+195%
|
7
+95%
|
9
+40%
|
8
-12%
|
7
-20%
|
7
+4%
|
7
+3%
|
7
-6%
|
6
-13%
|
6
+5%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(15)
|
(21)
|
(24)
|
(21)
|
(17)
|
(12)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
|
| Selling, General & Administrative |
(10)
|
(11)
|
(13)
|
(11)
|
(9)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
|
| Research & Development |
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(2)
|
(7)
|
(7)
|
(6)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Operating Income |
(14)
N/A
|
(18)
-30%
|
(17)
+5%
|
(12)
+32%
|
(8)
+29%
|
(6)
+30%
|
(4)
+27%
|
(4)
+0%
|
(5)
-15%
|
(6)
-25%
|
(6)
+1%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
(0)
|
(0)
|
1
|
0
|
(1)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(14)
N/A
|
(18)
-27%
|
(17)
+4%
|
(12)
+32%
|
(9)
+22%
|
(7)
+21%
|
(5)
+31%
|
(4)
+9%
|
(5)
-15%
|
(6)
-23%
|
(6)
+1%
|
|
| Net Income | ||||||||||||
| Tax Provision |
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(14)
|
(18)
|
(17)
|
(12)
|
(9)
|
(7)
|
(5)
|
(4)
|
(5)
|
(6)
|
(6)
|
|
| Net Income (Common) |
(14)
N/A
|
(18)
-28%
|
(17)
+4%
|
(12)
+33%
|
(9)
+22%
|
(7)
+21%
|
(5)
+31%
|
(4)
+9%
|
(5)
-15%
|
(6)
-23%
|
(6)
+1%
|
|
| EPS (Diluted) |
-0.03
N/A
|
-0.04
-33%
|
-0.03
+25%
|
-0.03
N/A
|
-0.02
+33%
|
-0.01
+50%
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|