Bluebet Holdings Ltd
ASX:BBT
Income Statement
Earnings Waterfall
Bluebet Holdings Ltd
Income Statement
Bluebet Holdings Ltd
| 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
|
1
|
0
|
0
|
0
|
3
|
|
| Revenue |
32
N/A
|
43
+33%
|
50
+16%
|
48
-3%
|
50
+2%
|
53
+6%
|
58
+10%
|
92
+58%
|
132
+45%
|
|
| Gross Profit | ||||||||||
| Cost of Revenue |
(14)
|
(19)
|
(23)
|
(23)
|
(24)
|
(26)
|
(27)
|
(47)
|
(74)
|
|
| Gross Profit |
18
N/A
|
24
+32%
|
27
+13%
|
26
-6%
|
25
-1%
|
27
+6%
|
31
+15%
|
44
+42%
|
59
+33%
|
|
| Operating Income | ||||||||||
| Operating Expenses |
(11)
|
(25)
|
(33)
|
(43)
|
(46)
|
(48)
|
(37)
|
(51)
|
(67)
|
|
| Selling, General & Administrative |
(10)
|
(20)
|
(30)
|
(39)
|
(41)
|
(42)
|
(32)
|
(43)
|
(54)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(6)
|
(9)
|
|
| Other Operating Expenses |
(1)
|
(4)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
|
| Operating Income |
7
N/A
|
(0)
N/A
|
(6)
-1 424%
|
(17)
-175%
|
(21)
-22%
|
(21)
-1%
|
(6)
+70%
|
(7)
-9%
|
(9)
-27%
|
|
| Pre-Tax Income | ||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(3)
|
|
| Non-Reccuring Items |
(3)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
8
|
(8)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
5
N/A
|
(0)
N/A
|
(6)
-1 187%
|
(17)
-173%
|
(22)
-25%
|
(22)
-3%
|
(9)
+61%
|
1
N/A
|
(19)
N/A
|
|
| Net Income | ||||||||||
| Tax Provision |
(2)
|
(1)
|
0
|
2
|
3
|
3
|
3
|
3
|
5
|
|
| Income from Continuing Operations |
3
|
(1)
|
(6)
|
(15)
|
(19)
|
(19)
|
(6)
|
4
|
(15)
|
|
| Net Income (Common) |
3
N/A
|
(1)
N/A
|
(6)
-419%
|
(15)
-150%
|
(19)
-24%
|
(19)
-2%
|
(47)
-143%
|
(37)
+21%
|
(7)
+82%
|
|
| EPS (Diluted) |
0.01
N/A
|
0
N/A
|
-0.03
N/A
|
-0.08
-167%
|
-0.09
-12%
|
-0.09
N/A
|
-0.21
-133%
|
-0.06
+71%
|
-0.02
+67%
|
|