BWX Ltd
ASX:BWX
BWX Ltd
ASX:BWX
Price:
0.2
AUD
Market Closed
Market Cap:
AU$40m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
BWX Ltd
ASX:BWX
|
AU |
Income Statement
Earnings Waterfall
BWX Ltd
BWX Ltd
Income Statement
BWX Ltd
BWX Ltd
Currency: AUD
| 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 |
55
N/A
|
65
+18%
|
73
+12%
|
102
+41%
|
150
+47%
|
151
+1%
|
150
-1%
|
166
+11%
|
189
+13%
|
189
+0%
|
184
-3%
|
196
+6%
|
198
+1%
|
175
-12%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(22)
|
(23)
|
(25)
|
(39)
|
(60)
|
(64)
|
(72)
|
(76)
|
(79)
|
(80)
|
(77)
|
(84)
|
(93)
|
(96)
|
|
| Gross Profit |
34
N/A
|
42
+24%
|
48
+14%
|
63
+33%
|
90
+42%
|
88
-3%
|
79
-10%
|
91
+15%
|
110
+21%
|
110
0%
|
107
-2%
|
112
+4%
|
105
-6%
|
79
-25%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(14)
|
(19)
|
(22)
|
(33)
|
(51)
|
(60)
|
(61)
|
(70)
|
(86)
|
(87)
|
(90)
|
(102)
|
(125)
|
(142)
|
|
| Selling, General & Administrative |
(13)
|
(18)
|
(20)
|
(32)
|
(48)
|
(56)
|
(56)
|
(63)
|
(77)
|
(78)
|
(81)
|
(93)
|
(109)
|
(122)
|
|
| Research & Development |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(7)
|
(7)
|
(9)
|
(14)
|
(16)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
1
|
0
|
(0)
|
1
|
1
|
0
|
1
|
0
|
2
|
0
|
(1)
|
|
| Operating Income |
20
N/A
|
22
+14%
|
26
+14%
|
30
+17%
|
38
+28%
|
28
-28%
|
18
-34%
|
21
+16%
|
24
+13%
|
23
-3%
|
18
-24%
|
10
-44%
|
(20)
N/A
|
(63)
-215%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(5)
|
(7)
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
(4)
|
(10)
|
(5)
|
1
|
(1)
|
(2)
|
(0)
|
6
|
7
|
(2)
|
(326)
|
(384)
|
|
| Pre-Tax Income |
18
N/A
|
21
+16%
|
21
-1%
|
18
-13%
|
29
+63%
|
23
-21%
|
12
-45%
|
15
+22%
|
20
+30%
|
26
+32%
|
22
-16%
|
5
-78%
|
(351)
N/A
|
(455)
-30%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(6)
|
(7)
|
(7)
|
(7)
|
(10)
|
(6)
|
(3)
|
(4)
|
(5)
|
(6)
|
(4)
|
(2)
|
15
|
20
|
|
| Income from Continuing Operations |
12
|
14
|
13
|
11
|
19
|
16
|
10
|
11
|
15
|
20
|
18
|
3
|
(336)
|
(435)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
|
| Net Income (Common) |
12
N/A
|
14
+16%
|
13
-3%
|
11
-21%
|
19
+81%
|
16
-15%
|
10
-42%
|
11
+16%
|
15
+33%
|
20
+37%
|
18
-13%
|
2
-90%
|
(337)
N/A
|
(436)
-29%
|
|
| EPS (Diluted) |
0.12
N/A
|
0.14
+17%
|
0.13
-7%
|
0.1
-23%
|
0.16
+60%
|
0.13
-19%
|
0.08
-38%
|
0.09
+12%
|
0.12
+33%
|
0.15
+25%
|
0.12
-20%
|
0.01
-92%
|
-2.12
N/A
|
-2.19
-3%
|
|
Switch to:
Switch to:
See Also
Discover More
