Bubs Australia Ltd
ASX:BUB
Income Statement
Earnings Waterfall
Bubs Australia Ltd
Revenue
|
68m
AUD
|
Cost of Revenue
|
-60.7m
AUD
|
Gross Profit
|
7.3m
AUD
|
Operating Expenses
|
-63.2m
AUD
|
Operating Income
|
-55.8m
AUD
|
Other Expenses
|
-15.8m
AUD
|
Net Income
|
-71.6m
AUD
|
Income Statement
Bubs Australia Ltd
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 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
1
+493%
|
1
-12%
|
0
-95%
|
1
+1 250%
|
1
+61%
|
0
-53%
|
0
-78%
|
0
-33%
|
2
+3 617%
|
3
+42%
|
3
-10%
|
2
-27%
|
0
-95%
|
(0)
N/A
|
0
N/A
|
1
+1 450%
|
1
+6%
|
1
+6%
|
1
-2%
|
0
-94%
|
0
-50%
|
0
+200%
|
0
-9%
|
2
+1 916%
|
0
-99%
|
3
+13 796%
|
4
+23%
|
5
+37%
|
17
+213%
|
33
+96%
|
44
+32%
|
51
+17%
|
55
+6%
|
46
-16%
|
39
-14%
|
55
+39%
|
89
+63%
|
87
-2%
|
60
-31%
|
68
+13%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
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
|
(3)
|
(3)
|
(5)
|
(15)
|
(28)
|
(35)
|
(42)
|
(43)
|
(39)
|
(47)
|
(43)
|
(60)
|
(68)
|
(69)
|
(61)
|
|
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
|
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
|
1
N/A
|
0
N/A
|
1
N/A
|
1
+65%
|
(0)
N/A
|
2
N/A
|
5
+183%
|
9
+98%
|
9
-1%
|
12
+29%
|
7
-41%
|
(7)
N/A
|
12
N/A
|
29
+142%
|
19
-35%
|
(9)
N/A
|
7
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
(4)
|
(5)
|
(19)
|
(27)
|
(44)
|
(42)
|
(26)
|
(28)
|
(24)
|
(23)
|
(40)
|
(52)
|
(62)
|
(63)
|
|
Selling, General & Administrative |
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(6)
|
(18)
|
(27)
|
(43)
|
(39)
|
(21)
|
(27)
|
(21)
|
(24)
|
(37)
|
(49)
|
(60)
|
(62)
|
|
Depreciation & Amortization |
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)
|
(1)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
|
Other Operating Expenses |
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
3
|
0
|
4
|
0
|
0
|
0
|
0
|
|
Operating Income |
(0)
N/A
|
0
N/A
|
0
-51%
|
(1)
N/A
|
(0)
+42%
|
(0)
+22%
|
(1)
-183%
|
(1)
-16%
|
(1)
+5%
|
1
N/A
|
2
+84%
|
2
-20%
|
1
-52%
|
(1)
N/A
|
(1)
-10%
|
(1)
+1%
|
(2)
-27%
|
0
N/A
|
0
+340%
|
(0)
N/A
|
(2)
-254%
|
(1)
+49%
|
(1)
+10%
|
(1)
+12%
|
(1)
-89%
|
(1)
+60%
|
(3)
-454%
|
(3)
-18%
|
(6)
-64%
|
(17)
-206%
|
(22)
-30%
|
(35)
-57%
|
(33)
+5%
|
(14)
+57%
|
(21)
-47%
|
(32)
-52%
|
(11)
+65%
|
(11)
+2%
|
(33)
-210%
|
(72)
-116%
|
(56)
+22%
|
|
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
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
|
Non-Reccuring Items |
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(2)
|
(2)
|
0
|
(49)
|
(49)
|
(1)
|
(2)
|
(1)
|
(4)
|
(45)
|
(50)
|
(0)
|
(21)
|
(36)
|
(16)
|
|
Gain/Loss on Disposition of Assets |
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
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
Pre-Tax Income |
(1)
N/A
|
(1)
+8%
|
(1)
+15%
|
(1)
-27%
|
(0)
+42%
|
(0)
+22%
|
(1)
-183%
|
(1)
-16%
|
(1)
+5%
|
1
N/A
|
2
+84%
|
2
-20%
|
1
-52%
|
(1)
N/A
|
(1)
-10%
|
(3)
-117%
|
(2)
+42%
|
0
N/A
|
0
+340%
|
(1)
N/A
|
(2)
-240%
|
(1)
+49%
|
(1)
+10%
|
(2)
-99%
|
(1)
+9%
|
(1)
+63%
|
(5)
-806%
|
(5)
-9%
|
(5)
-7%
|
(66)
-1 115%
|
(71)
-7%
|
(36)
+50%
|
(34)
+3%
|
(16)
+53%
|
(25)
-58%
|
(78)
-206%
|
(61)
+21%
|
(11)
+82%
|
(54)
-380%
|
(107)
-98%
|
(71)
+34%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
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
|
2
|
2
|
0
|
0
|
8
|
12
|
3
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
|
Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
2
|
1
|
(1)
|
(1)
|
(3)
|
(2)
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(5)
|
(5)
|
(5)
|
(65)
|
(70)
|
(36)
|
(34)
|
(8)
|
(13)
|
(75)
|
(62)
|
(11)
|
(55)
|
(108)
|
(72)
|
|
Net Income (Common) |
(1)
N/A
|
(1)
+8%
|
(1)
+15%
|
(1)
-27%
|
(0)
+42%
|
(0)
+22%
|
(1)
-183%
|
(1)
-16%
|
(1)
+5%
|
1
N/A
|
2
+84%
|
2
-20%
|
1
-52%
|
(1)
N/A
|
(1)
-10%
|
(3)
-117%
|
(2)
+42%
|
0
N/A
|
0
+340%
|
(1)
N/A
|
(2)
-240%
|
(1)
+49%
|
(1)
+10%
|
(2)
-99%
|
(1)
+10%
|
(1)
+63%
|
(5)
-802%
|
(5)
-9%
|
(5)
-7%
|
(65)
-1 094%
|
(70)
-8%
|
(36)
+49%
|
(34)
+4%
|
(8)
+77%
|
(13)
-69%
|
(75)
-470%
|
(62)
+16%
|
(11)
+82%
|
(55)
-385%
|
(108)
-96%
|
(72)
+34%
|
|
EPS (Diluted) |
-0.44
N/A
|
-0.41
+7%
|
-0.13
+68%
|
-0.32
-146%
|
-0.19
+41%
|
-0.12
+37%
|
-0.34
-183%
|
-0.39
-15%
|
-0.36
+8%
|
0.29
N/A
|
0.55
+90%
|
0.43
-22%
|
0.21
-51%
|
-0.34
N/A
|
-0.38
-12%
|
-0.58
-53%
|
-0.31
+47%
|
0.01
N/A
|
0.03
+200%
|
-0.05
N/A
|
-0.23
-360%
|
-0.11
+52%
|
-0.11
N/A
|
-0.18
-64%
|
0
N/A
|
-0.03
N/A
|
-0.01
+67%
|
-0.02
-100%
|
-0.02
N/A
|
-0.2
-900%
|
-0.15
+25%
|
-0.08
+47%
|
-0.07
+13%
|
-0.01
+86%
|
-0.02
-100%
|
-0.12
-500%
|
-0.1
+17%
|
-0.02
+80%
|
-0.08
-300%
|
-0.15
-88%
|
-0.1
+33%
|