Anteotech Ltd
ASX:ADO
Income Statement
Earnings Waterfall
Anteotech Ltd
Revenue
|
526.8k
AUD
|
Operating Expenses
|
-15.7m
AUD
|
Operating Income
|
-15.2m
AUD
|
Other Expenses
|
3.7m
AUD
|
Net Income
|
-11.5m
AUD
|
Income Statement
Anteotech Ltd
Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
4
N/A
|
4
-6%
|
2
-52%
|
1
-50%
|
1
+15%
|
1
-25%
|
1
+70%
|
2
+24%
|
1
-24%
|
1
-24%
|
1
-47%
|
0
-59%
|
0
-57%
|
0
-20%
|
0
N/A
|
0
-88%
|
0
N/A
|
0
+1 400%
|
0
+40%
|
0
+5%
|
0
+45%
|
0
-3%
|
0
+23%
|
1
+39%
|
1
+80%
|
1
-24%
|
0
-66%
|
0
+64%
|
0
+2%
|
0
-44%
|
0
-24%
|
0
-16%
|
0
+5%
|
0
+90%
|
1
+152%
|
1
+19%
|
1
-20%
|
1
+6%
|
1
-7%
|
0
-43%
|
1
+30%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4)
|
(3)
|
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
|
0
|
0
|
0
|
0
|
|
Gross Profit |
1
N/A
|
1
+51%
|
0
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
+16%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(6)
|
(4)
|
(5)
|
(2)
|
(3)
|
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
(7)
|
(5)
|
(5)
|
(7)
|
(7)
|
(5)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(9)
|
(11)
|
(13)
|
(14)
|
(14)
|
(16)
|
|
Selling, General & Administrative |
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(8)
|
(9)
|
(7)
|
(9)
|
|
Research & Development |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(6)
|
(5)
|
(6)
|
(3)
|
|
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)
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
|
Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
2
|
1
|
0
|
2
|
0
|
2
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
|
Operating Income |
(5)
N/A
|
(3)
+35%
|
(3)
+15%
|
(1)
+50%
|
(1)
-11%
|
(3)
-83%
|
(3)
-22%
|
(1)
+59%
|
(1)
-9%
|
(2)
-28%
|
(2)
-30%
|
(2)
+14%
|
(2)
+6%
|
(2)
-17%
|
(2)
+3%
|
(2)
-9%
|
(3)
-34%
|
(3)
+17%
|
(2)
+38%
|
(2)
-40%
|
(4)
-60%
|
(3)
+29%
|
(6)
-136%
|
(5)
+21%
|
(4)
+24%
|
(7)
-75%
|
(6)
+4%
|
(4)
+34%
|
(4)
+2%
|
(4)
+11%
|
(3)
+14%
|
(3)
-11%
|
(4)
-10%
|
(4)
-9%
|
(5)
-17%
|
(8)
-61%
|
(11)
-39%
|
(13)
-18%
|
(14)
-8%
|
(13)
+3%
|
(15)
-14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
|
Total Other Income |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(1)
|
1
|
0
|
2
|
0
|
(2)
|
0
|
2
|
2
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
|
Pre-Tax Income |
(5)
N/A
|
(3)
+35%
|
(3)
+1%
|
(2)
+27%
|
(4)
-98%
|
(6)
-41%
|
(3)
+49%
|
(2)
+51%
|
(2)
-8%
|
(2)
-5%
|
(2)
-29%
|
(2)
+14%
|
(2)
+4%
|
(2)
-19%
|
(2)
+4%
|
(2)
-4%
|
(3)
-31%
|
(2)
+18%
|
(1)
+39%
|
(2)
-51%
|
(2)
+6%
|
(2)
-21%
|
(4)
-66%
|
(5)
-16%
|
(6)
-23%
|
(7)
-20%
|
(9)
-30%
|
(7)
+24%
|
(5)
+35%
|
(3)
+26%
|
(2)
+35%
|
(3)
-50%
|
(3)
+15%
|
(3)
-12%
|
(3)
-12%
|
(6)
-78%
|
(9)
-38%
|
(11)
-25%
|
(10)
+3%
|
(13)
-21%
|
(11)
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(4)
|
(3)
|
(3)
|
(2)
|
(4)
|
(6)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(6)
|
(7)
|
(9)
|
(7)
|
(5)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
(9)
|
(11)
|
(10)
|
(13)
|
(11)
|
|
Net Income (Common) |
(4)
N/A
|
(3)
+37%
|
(3)
-8%
|
(2)
+27%
|
(4)
-98%
|
(6)
-41%
|
(3)
+49%
|
(2)
+51%
|
(2)
-8%
|
(2)
-5%
|
(2)
-29%
|
(2)
+14%
|
(2)
+4%
|
(2)
-19%
|
(2)
+4%
|
(2)
-4%
|
(3)
-31%
|
(2)
+18%
|
(1)
+39%
|
(2)
-51%
|
(2)
+6%
|
(2)
-21%
|
(4)
-66%
|
(5)
-16%
|
(6)
-23%
|
(6)
-4%
|
(6)
+2%
|
(11)
-77%
|
(10)
+1%
|
(4)
+65%
|
(2)
+34%
|
(3)
-37%
|
(3)
+15%
|
(3)
-12%
|
(3)
-12%
|
(6)
-78%
|
(9)
-38%
|
(11)
-25%
|
(10)
+3%
|
(13)
-21%
|
(11)
+9%
|
|
EPS (Diluted) |
-0.28
N/A
|
-0.17
+39%
|
-0.03
+82%
|
-0.02
+33%
|
-0.04
-100%
|
-0.06
-50%
|
-0.03
+50%
|
-0.01
+67%
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
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
|