BOD Australia Ltd
ASX:BOD
Income Statement
Earnings Waterfall
BOD Australia Ltd
Income Statement
BOD Australia Ltd
| 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
|
|
| Revenue |
7
N/A
|
7
+3%
|
8
+2%
|
5
-33%
|
4
-19%
|
3
-20%
|
3
-13%
|
3
-1%
|
1
-51%
|
2
+54%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
2
N/A
|
4
+41%
|
3
-3%
|
2
-37%
|
2
+7%
|
2
-1%
|
2
-5%
|
2
+3%
|
1
-66%
|
1
+33%
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(7)
|
(8)
|
(9)
|
(8)
|
(9)
|
(10)
|
(10)
|
(5)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
|
| Research & Development |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
|
| Operating Income |
(4)
N/A
|
(4)
+2%
|
(5)
-23%
|
(6)
-5%
|
(6)
-15%
|
(8)
-25%
|
(8)
+3%
|
(3)
+63%
|
0
N/A
|
0
+335%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(3)
|
(3)
|
(1)
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(5)
N/A
|
(4)
+10%
|
(5)
-21%
|
(5)
-6%
|
(6)
-19%
|
(8)
-24%
|
(11)
-37%
|
(6)
+41%
|
(0)
+95%
|
0
N/A
|
|
| Net Income | |||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(8)
|
(11)
|
(6)
|
(0)
|
0
|
|
| Net Income (Common) |
(5)
N/A
|
(4)
+10%
|
(5)
-21%
|
(5)
-6%
|
(6)
-19%
|
(8)
-24%
|
(11)
-37%
|
(6)
+41%
|
(0)
+95%
|
0
N/A
|
|
| EPS (Diluted) |
-0.05
N/A
|
-0.04
+20%
|
-0.05
-25%
|
-0.05
N/A
|
-0.05
N/A
|
-0.06
-20%
|
-0.07
-17%
|
-0.04
+43%
|
0
N/A
|
0
N/A
|
|