Bluechiip Ltd
ASX:BCT
Income Statement
Earnings Waterfall
Bluechiip Ltd
Revenue
|
720.4k
AUD
|
Cost of Revenue
|
-258.1k
AUD
|
Gross Profit
|
462.3k
AUD
|
Operating Expenses
|
-6.3m
AUD
|
Operating Income
|
-5.8m
AUD
|
Other Expenses
|
-26.3k
AUD
|
Net Income
|
-5.9m
AUD
|
Income Statement
Bluechiip Ltd
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 |
0
N/A
|
1
+55%
|
1
N/A
|
1
+83%
|
1
-8%
|
0
-75%
|
0
-38%
|
0
-65%
|
0
+276%
|
1
+382%
|
1
+35%
|
1
-27%
|
1
-21%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Gross Profit |
0
N/A
|
0
-18%
|
0
-11%
|
1
+153%
|
0
-19%
|
0
-74%
|
(0)
N/A
|
(0)
-289%
|
0
N/A
|
1
+908%
|
1
+37%
|
1
-33%
|
0
-35%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(5)
|
(5)
|
(7)
|
(6)
|
|
Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
|
Research & Development |
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Operating Expenses |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
0
|
(1)
|
0
|
|
Operating Income |
(2)
N/A
|
(2)
-21%
|
(3)
-6%
|
(3)
-30%
|
(4)
-27%
|
(5)
-8%
|
(5)
-5%
|
(4)
+22%
|
(3)
+24%
|
(4)
-38%
|
(4)
+5%
|
(6)
-59%
|
(6)
+3%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
|
Pre-Tax Income |
(2)
N/A
|
(2)
-19%
|
(3)
-6%
|
(3)
-24%
|
(4)
-30%
|
(5)
-6%
|
(4)
+4%
|
(3)
+25%
|
(3)
+16%
|
(3)
-13%
|
(4)
-20%
|
(5)
-38%
|
(6)
-16%
|
|
Net Income | ||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
|
Net Income (Common) |
(2)
N/A
|
(2)
-19%
|
(3)
-6%
|
(3)
-24%
|
(4)
-30%
|
(5)
-6%
|
(4)
+4%
|
(3)
+25%
|
(3)
+16%
|
(3)
-13%
|
(4)
-20%
|
(5)
-38%
|
(6)
-16%
|
|
EPS (Diluted) |
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|