Actinogen Medical Ltd
ASX:ACW
Income Statement
Earnings Waterfall
Actinogen Medical Ltd
Income Statement
Actinogen Medical Ltd
| Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
+1 000%
|
0
+18%
|
0
+15%
|
0
-67%
|
0
+100%
|
0
-40%
|
0
N/A
|
0
-17%
|
0
-60%
|
0
N/A
|
0
N/A
|
0
+50%
|
0
N/A
|
0
+66%
|
0
+140%
|
0
+70%
|
0
-7%
|
0
-18%
|
0
+89%
|
0
-69%
|
0
+44%
|
0
+54%
|
0
-11%
|
0
-49%
|
0
-44%
|
0
-48%
|
0
-5%
|
0
+60%
|
0
+294%
|
0
+126%
|
0
-8%
|
0
-14%
|
0
+47%
|
1
+60%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
(6)
|
(7)
|
(4)
|
(7)
|
(3)
|
(7)
|
(6)
|
(10)
|
(10)
|
(7)
|
(5)
|
(4)
|
(4)
|
(7)
|
(10)
|
(11)
|
(11)
|
(15)
|
(13)
|
(10)
|
(15)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(3)
|
(4)
|
(6)
|
(6)
|
(4)
|
(5)
|
(8)
|
(12)
|
(13)
|
(11)
|
(6)
|
(3)
|
(2)
|
(5)
|
(8)
|
(10)
|
(9)
|
(12)
|
(16)
|
(11)
|
(12)
|
|
| Depreciation & Amortization |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
(0)
|
1
|
0
|
3
|
3
|
5
|
6
|
4
|
3
|
2
|
2
|
4
|
5
|
5
|
5
|
10
|
9
|
5
|
|
| Operating Income |
(1)
N/A
|
(1)
-28%
|
(1)
-5%
|
(1)
+4%
|
(1)
-31%
|
(1)
-2%
|
(1)
-5%
|
(1)
-4%
|
(1)
-2%
|
(1)
+26%
|
(0)
+45%
|
(0)
+69%
|
(0)
-200%
|
(2)
-283%
|
(6)
-243%
|
(7)
-21%
|
(4)
+46%
|
(7)
-86%
|
(3)
+53%
|
(6)
-95%
|
(6)
0%
|
(10)
-56%
|
(9)
+3%
|
(7)
+28%
|
(5)
+22%
|
(4)
+32%
|
(4)
-7%
|
(7)
-88%
|
(9)
-29%
|
(11)
-16%
|
(11)
+4%
|
(15)
-40%
|
(13)
+13%
|
(10)
+26%
|
(15)
-54%
|
|
| 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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
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
|
1
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(1)
-111%
|
(1)
-16%
|
(1)
+21%
|
(1)
-8%
|
(1)
-13%
|
(1)
+1%
|
(2)
-69%
|
(2)
-3%
|
(1)
+53%
|
(0)
+46%
|
(0)
+98%
|
(0)
-4 300%
|
(2)
-243%
|
(5)
-260%
|
(5)
+1%
|
(4)
+32%
|
(4)
-19%
|
(3)
+26%
|
(5)
-56%
|
(6)
-25%
|
(10)
-56%
|
(10)
-2%
|
(7)
+31%
|
(5)
+22%
|
(4)
+32%
|
(4)
-7%
|
(7)
-88%
|
(9)
-29%
|
(11)
-17%
|
(11)
+3%
|
(15)
-38%
|
(13)
+12%
|
(10)
+26%
|
(15)
-53%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(5)
|
(6)
|
(10)
|
(10)
|
(7)
|
(5)
|
(4)
|
(4)
|
(7)
|
(9)
|
(11)
|
(11)
|
(15)
|
(13)
|
(10)
|
(15)
|
|
| Net Income (Common) |
(0)
N/A
|
(1)
-100%
|
(1)
-6%
|
(1)
+19%
|
(1)
+1%
|
(1)
-16%
|
(1)
+14%
|
(1)
-61%
|
(2)
-29%
|
(1)
+64%
|
(0)
+71%
|
(0)
-88%
|
(0)
-47%
|
(2)
-243%
|
(5)
-260%
|
(5)
+1%
|
(4)
+32%
|
(4)
-19%
|
(3)
+26%
|
(5)
-56%
|
(6)
-25%
|
(10)
-56%
|
(10)
-2%
|
(7)
+31%
|
(5)
+22%
|
(4)
+32%
|
(4)
-7%
|
(7)
-88%
|
(9)
-29%
|
(11)
-17%
|
(11)
+3%
|
(15)
-38%
|
(13)
+12%
|
(10)
+26%
|
(15)
-53%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.04
-100%
|
-0.04
N/A
|
-0.03
+25%
|
-0.03
N/A
|
-0.04
-33%
|
-0.03
+25%
|
-0.04
-33%
|
-0.04
N/A
|
-0.01
+75%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
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
N/A
|
0
N/A
|
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
N/A
|
0
N/A
|
|