Black Cat Syndicate Ltd
ASX:BC8
Income Statement
Earnings Waterfall
Black Cat Syndicate Ltd
Income Statement
Black Cat Syndicate Ltd
| 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
|
2
|
0
|
2
|
|
| Revenue |
0
N/A
|
0
-9%
|
0
+22%
|
0
-12%
|
0
-43%
|
0
-7%
|
0
+37%
|
0
+129%
|
0
+335%
|
0
-10%
|
0
-71%
|
0
+789%
|
37
+8 648%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
|
| Gross Profit |
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
|
(13)
N/A
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(7)
|
(6)
|
(6)
|
(14)
|
(12)
|
|
| Selling, General & Administrative |
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(6)
|
(5)
|
(4)
|
(3)
|
(7)
|
(9)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(0)
|
|
| Other Operating Expenses |
0
|
0
|
1
|
0
|
1
|
0
|
(0)
|
3
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| Operating Income |
(1)
N/A
|
(1)
-14%
|
(1)
-13%
|
(2)
-6%
|
(2)
-55%
|
(3)
-34%
|
(4)
-27%
|
(5)
-27%
|
(6)
-24%
|
(6)
+13%
|
(6)
-8%
|
(14)
-128%
|
(25)
-85%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(2)
|
(4)
|
(1)
|
|
| Non-Reccuring Items |
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
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
4
|
6
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
-14%
|
(1)
-9%
|
(1)
-5%
|
(2)
-58%
|
(3)
-35%
|
(4)
-24%
|
(4)
-7%
|
(5)
-15%
|
(5)
+2%
|
(4)
+19%
|
(12)
-209%
|
(26)
-120%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(12)
|
(26)
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
-14%
|
(1)
-9%
|
(1)
-5%
|
(2)
-58%
|
(3)
-35%
|
(4)
-24%
|
(4)
-7%
|
(5)
-15%
|
(5)
+2%
|
(4)
+19%
|
(12)
-209%
|
(26)
-120%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.03
-200%
|
-0.05
-67%
|
|