Bionomics Ltd
ASX:BNO
Income Statement
Earnings Waterfall
Bionomics Ltd
Income Statement
Bionomics Ltd
| Dec-2002 | Jun-2003 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
+62%
|
1
+9%
|
2
+53%
|
2
-11%
|
1
-30%
|
1
+1%
|
5
+267%
|
7
+28%
|
4
-36%
|
4
-11%
|
4
+0%
|
4
+15%
|
4
-8%
|
4
-6%
|
7
+78%
|
6
-5%
|
4
-43%
|
4
-3%
|
20
+452%
|
21
+7%
|
7
-68%
|
7
+9%
|
8
+9%
|
7
-19%
|
19
+183%
|
18
-1%
|
4
-79%
|
2
-43%
|
1
-60%
|
0
-60%
|
0
-87%
|
0
+218%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(12)
|
(13)
|
(13)
|
(12)
|
(13)
|
(17)
|
(22)
|
(24)
|
(23)
|
(25)
|
(33)
|
(37)
|
(26)
|
(35)
|
(24)
|
(34)
|
(25)
|
(30)
|
(9)
|
(8)
|
(4)
|
(5)
|
(9)
|
(21)
|
(23)
|
(27)
|
|
| Selling, General & Administrative |
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(10)
|
(11)
|
(12)
|
(12)
|
(8)
|
(9)
|
(7)
|
(8)
|
(9)
|
(7)
|
(6)
|
(10)
|
(7)
|
(13)
|
(11)
|
(12)
|
|
| Research & Development |
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(9)
|
(10)
|
(9)
|
(8)
|
(9)
|
(12)
|
(16)
|
(18)
|
(18)
|
(19)
|
(23)
|
(26)
|
(25)
|
(22)
|
(24)
|
(12)
|
(25)
|
(21)
|
(12)
|
(8)
|
(6)
|
(8)
|
(6)
|
(13)
|
(16)
|
(20)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
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
|
|
| Other Operating Expenses |
(1)
|
(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
|
11
|
(1)
|
8
|
(13)
|
8
|
0
|
12
|
7
|
8
|
13
|
4
|
4
|
5
|
5
|
|
| Operating Income |
(6)
N/A
|
(6)
+3%
|
(5)
+11%
|
(5)
-1%
|
(5)
-3%
|
(6)
-19%
|
(8)
-20%
|
(8)
+2%
|
(8)
-1%
|
(10)
-27%
|
(11)
-15%
|
(7)
+40%
|
(5)
+21%
|
(7)
-32%
|
(7)
+1%
|
(8)
-16%
|
(8)
-5%
|
(9)
-7%
|
(8)
+11%
|
(6)
+21%
|
(11)
-67%
|
(18)
-69%
|
(20)
-12%
|
(3)
+85%
|
(3)
-8%
|
(26)
-694%
|
(29)
-12%
|
(18)
+39%
|
(29)
-61%
|
(5)
+81%
|
(16)
-191%
|
(21)
-31%
|
(27)
-32%
|
(8)
+70%
|
(7)
+13%
|
(4)
+43%
|
(5)
-16%
|
(9)
-83%
|
(21)
-144%
|
(22)
-5%
|
(27)
-20%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(4)
|
1
|
(1)
|
(1)
|
(1)
|
(5)
|
(6)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
0
|
2
|
|
| Non-Reccuring Items |
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
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
| Total Other Income |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
3
|
7
|
8
|
8
|
8
|
9
|
8
|
12
|
0
|
12
|
0
|
10
|
0
|
6
|
0
|
4
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Pre-Tax Income |
(4)
N/A
|
(5)
-6%
|
(4)
+14%
|
(4)
+9%
|
(4)
-7%
|
(5)
-28%
|
(6)
-17%
|
(6)
+3%
|
(6)
-4%
|
(8)
-36%
|
(9)
-13%
|
(5)
+42%
|
(5)
+0%
|
(7)
-35%
|
(7)
+2%
|
(8)
-21%
|
(9)
-6%
|
(10)
-16%
|
(9)
+11%
|
(3)
+63%
|
(4)
-17%
|
(10)
-155%
|
(13)
-28%
|
4
N/A
|
5
+29%
|
(17)
N/A
|
(21)
-23%
|
(17)
+19%
|
(17)
+0%
|
(6)
+64%
|
(7)
-15%
|
(26)
-266%
|
(28)
-5%
|
(11)
+62%
|
(5)
+50%
|
(6)
-15%
|
(6)
-2%
|
(9)
-45%
|
(22)
-148%
|
(22)
+0%
|
(25)
-14%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
(1)
|
1
|
1
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(3)
|
(4)
|
(10)
|
(13)
|
3
|
4
|
(17)
|
(21)
|
(17)
|
(17)
|
(7)
|
(6)
|
(25)
|
(28)
|
(10)
|
(5)
|
(6)
|
(6)
|
(9)
|
(22)
|
(22)
|
(25)
|
|
| Net Income (Common) |
(4)
N/A
|
(5)
-6%
|
(4)
+14%
|
(4)
+9%
|
(4)
-7%
|
(5)
-28%
|
(6)
-16%
|
(5)
+5%
|
(5)
+0%
|
(5)
-1%
|
(6)
-14%
|
(5)
+23%
|
(5)
-12%
|
(7)
-29%
|
(7)
+2%
|
(8)
-22%
|
(9)
-6%
|
(9)
-8%
|
(8)
+11%
|
(3)
+62%
|
(4)
-18%
|
(10)
-170%
|
(13)
-28%
|
3
N/A
|
4
+36%
|
(17)
N/A
|
(21)
-24%
|
(17)
+21%
|
(17)
0%
|
(7)
+59%
|
(6)
+13%
|
(25)
-325%
|
(27)
-9%
|
(10)
+62%
|
(6)
+43%
|
(7)
-21%
|
(7)
0%
|
(9)
-22%
|
(22)
-150%
|
(22)
0%
|
(25)
-14%
|
|
| EPS (Diluted) |
-0.11
N/A
|
-0.11
N/A
|
-0.09
+18%
|
-0.07
+22%
|
-0.06
+14%
|
-0.07
-17%
|
-0.03
+57%
|
-0.04
-33%
|
-0.04
N/A
|
-0.03
+25%
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.03
-50%
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.03
-200%
|
-0.04
-33%
|
0.01
N/A
|
0.01
N/A
|
-0.04
N/A
|
-0.05
-25%
|
-0.03
+40%
|
-0.03
N/A
|
-0.01
+67%
|
-0.01
N/A
|
-0.05
-400%
|
-0.05
N/A
|
-0.02
+60%
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
|