BCAL Diagnostics Ltd
ASX:BDX
Income Statement
Earnings Waterfall
BCAL Diagnostics Ltd
Income Statement
BCAL Diagnostics 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
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
1
+121%
|
1
+15%
|
1
+81%
|
3
+120%
|
4
+32%
|
3
-17%
|
2
-19%
|
3
+7%
|
|
| Operating Income | ||||||||||
| Operating Expenses |
(1)
|
(3)
|
(4)
|
(6)
|
(8)
|
(9)
|
(9)
|
(11)
|
(10)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
|
| Research & Development |
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Depreciation & Amortization |
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
(1)
N/A
|
(3)
-178%
|
(3)
-24%
|
(5)
-43%
|
(5)
-10%
|
(5)
+2%
|
(6)
-26%
|
(8)
-29%
|
(7)
+10%
|
|
| Pre-Tax Income | ||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Non-Reccuring Items |
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
|
| Pre-Tax Income |
(2)
N/A
|
(3)
-70%
|
(3)
-30%
|
(5)
-34%
|
(5)
-11%
|
(5)
+1%
|
(6)
-28%
|
(8)
-25%
|
(7)
+9%
|
|
| Net Income | ||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(6)
|
(8)
|
(7)
|
|
| Net Income (Common) |
(2)
N/A
|
(3)
-70%
|
(3)
-30%
|
(5)
-34%
|
(5)
-11%
|
(5)
+1%
|
(6)
-28%
|
(8)
-25%
|
(7)
+9%
|
|
| EPS (Diluted) |
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.02
+33%
|
|