Control Bionics Ltd
ASX:CBL
Income Statement
Earnings Waterfall
Control Bionics Ltd
Income Statement
Control Bionics Ltd
| Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
5
N/A
|
5
+10%
|
6
+13%
|
6
+9%
|
6
-6%
|
6
-1%
|
7
+19%
|
|
| Gross Profit | ||||||||
| Cost of Revenue |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
|
| Gross Profit |
3
N/A
|
3
+10%
|
4
+32%
|
5
+24%
|
5
-7%
|
4
-8%
|
5
+19%
|
|
| Operating Income | ||||||||
| Operating Expenses |
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
|
| Selling, General & Administrative |
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(6)
N/A
|
(6)
+3%
|
(5)
+13%
|
(5)
+8%
|
(6)
-22%
|
(7)
-16%
|
(6)
+13%
|
|
| Pre-Tax Income | ||||||||
| Interest Income Expense |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
|
| Pre-Tax Income |
(6)
N/A
|
(6)
+2%
|
(6)
+6%
|
(5)
+14%
|
(6)
-23%
|
(7)
-17%
|
(6)
+12%
|
|
| Net Income | ||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(7)
|
(6)
|
|
| Net Income (Common) |
(6)
N/A
|
(6)
+2%
|
(6)
+6%
|
(5)
+14%
|
(6)
-23%
|
(7)
-17%
|
(6)
+12%
|
|
| EPS (Diluted) |
-0.06
N/A
|
-0.06
N/A
|
-0.06
N/A
|
-0.05
+17%
|
-0.04
+20%
|
-0.03
+25%
|
-0.02
+33%
|
|