Buddy Technologies Ltd
ASX:BUD
Income Statement
Earnings Waterfall
Buddy Technologies Ltd
Revenue
|
25.3m
AUD
|
Cost of Revenue
|
-17.1m
AUD
|
Gross Profit
|
8.2m
AUD
|
Operating Expenses
|
-28.9m
AUD
|
Operating Income
|
-20.8m
AUD
|
Other Expenses
|
-34.9m
AUD
|
Net Income
|
-55.6m
AUD
|
Income Statement
Buddy Technologies Ltd
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-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
-32%
|
0
-47%
|
0
+50%
|
0
+47%
|
0
-9%
|
0
+55%
|
0
N/A
|
0
-61%
|
0
-83%
|
0
+50%
|
0
N/A
|
0
+33%
|
0
-42%
|
0
+1 066%
|
1
+315%
|
2
+53%
|
4
+123%
|
4
+14%
|
10
+136%
|
30
+193%
|
31
+3%
|
28
-10%
|
30
+6%
|
25
-15%
|
|
Gross Profit | ||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(6)
|
(20)
|
(22)
|
(19)
|
(21)
|
(17)
|
|
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
|
1
+135%
|
1
-3%
|
2
+357%
|
3
+10%
|
4
+61%
|
11
+150%
|
9
-12%
|
9
-5%
|
8
-5%
|
8
-2%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(5)
|
(6)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(6)
|
(17)
|
(19)
|
(16)
|
(18)
|
(25)
|
(33)
|
(30)
|
(26)
|
(26)
|
(29)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(6)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(5)
|
(16)
|
(18)
|
(15)
|
(15)
|
(21)
|
(26)
|
(21)
|
(16)
|
(17)
|
(17)
|
|
Research & Development |
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
Depreciation & Amortization |
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
Other Operating Expenses |
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(4)
|
|
Operating Income |
(0)
N/A
|
(1)
-146%
|
(2)
-171%
|
(2)
-54%
|
(2)
+13%
|
(2)
+6%
|
(5)
-139%
|
(6)
-28%
|
(4)
+36%
|
(3)
+28%
|
(2)
+32%
|
(1)
+61%
|
(0)
+39%
|
(1)
-14%
|
(6)
-964%
|
(16)
-194%
|
(18)
-11%
|
(14)
+23%
|
(15)
-8%
|
(21)
-40%
|
(23)
-8%
|
(20)
+9%
|
(17)
+17%
|
(18)
-4%
|
(21)
-18%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
0
|
0
|
0
|
4
|
4
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(5)
|
(7)
|
(4)
|
(3)
|
(4)
|
|
Non-Reccuring Items |
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
(2)
|
(3)
|
(1)
|
(12)
|
(13)
|
(3)
|
(0)
|
(1)
|
0
|
0
|
0
|
(6)
|
(8)
|
(19)
|
(17)
|
7
|
(35)
|
|
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
|
|
Total Other Income |
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
|
|
Pre-Tax Income |
(2)
N/A
|
(2)
+10%
|
(2)
-57%
|
(2)
-5%
|
2
N/A
|
2
+3%
|
(5)
N/A
|
(6)
-27%
|
(7)
-1%
|
(7)
0%
|
(3)
+51%
|
(14)
-324%
|
(13)
+3%
|
(4)
+72%
|
(6)
-63%
|
(17)
-185%
|
(18)
-6%
|
(14)
+23%
|
(15)
-8%
|
(28)
-86%
|
(35)
-26%
|
(47)
-33%
|
(38)
+20%
|
(14)
+63%
|
(60)
-332%
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
5
|
|
Income from Continuing Operations |
(2)
|
(1)
|
(2)
|
(3)
|
1
|
2
|
(4)
|
(6)
|
(6)
|
(7)
|
(3)
|
(14)
|
(13)
|
(4)
|
(6)
|
(17)
|
(18)
|
(14)
|
(15)
|
(27)
|
(34)
|
(45)
|
(36)
|
(13)
|
(56)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(2)
N/A
|
(1)
+29%
|
(2)
-67%
|
(2)
-23%
|
1
N/A
|
2
+70%
|
(4)
N/A
|
(6)
-51%
|
(6)
-5%
|
(6)
-2%
|
(3)
+52%
|
(12)
-299%
|
(12)
+3%
|
(3)
+72%
|
(6)
-79%
|
(17)
-185%
|
(18)
-6%
|
(14)
+23%
|
(15)
-8%
|
(27)
-83%
|
(34)
-24%
|
(45)
-33%
|
(36)
+20%
|
(13)
+65%
|
(56)
-344%
|
|
EPS (Diluted) |
-0.05
N/A
|
-0.04
+20%
|
-0.06
-50%
|
-0.06
N/A
|
0.02
N/A
|
0.04
+100%
|
-0.07
N/A
|
-0.09
-29%
|
-0.08
+11%
|
-0.08
N/A
|
-0.04
+50%
|
-0.13
-225%
|
-0.12
+8%
|
-0.03
+75%
|
-0.01
+67%
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
0
N/A
|
-0.02
N/A
|