Cirrus Networks Holdings Ltd
ASX:CNW
Income Statement
Earnings Waterfall
Cirrus Networks Holdings Ltd
Income Statement
Cirrus Networks Holdings Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||
| Revenue |
0
N/A
|
0
+64%
|
0
+30%
|
0
-3%
|
0
-38%
|
1
+272%
|
1
N/A
|
1
+25%
|
3
+308%
|
3
-22%
|
0
-97%
|
0
+433%
|
1
+13%
|
0
-65%
|
0
-37%
|
0
-58%
|
15
+29 742%
|
21
+43%
|
20
-8%
|
31
+56%
|
54
+77%
|
67
+25%
|
76
+13%
|
91
+20%
|
88
-3%
|
90
+3%
|
95
+5%
|
101
+6%
|
106
+5%
|
97
-9%
|
104
+7%
|
116
+12%
|
112
-3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(5)
|
(15)
|
(23)
|
(44)
|
(53)
|
(57)
|
(67)
|
(57)
|
(57)
|
(62)
|
(68)
|
(76)
|
(67)
|
(71)
|
(79)
|
(73)
|
|
| 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
|
4
N/A
|
2
-47%
|
5
+148%
|
7
+49%
|
10
+45%
|
14
+33%
|
19
+38%
|
24
+28%
|
31
+28%
|
33
+7%
|
33
-2%
|
33
+1%
|
30
-9%
|
31
+1%
|
33
+9%
|
37
+12%
|
39
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(4)
|
(6)
|
(4)
|
(14)
|
(7)
|
(8)
|
(11)
|
(15)
|
(20)
|
(24)
|
(30)
|
(32)
|
(31)
|
(31)
|
(30)
|
(32)
|
(33)
|
(34)
|
(36)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(7)
|
(10)
|
(13)
|
(17)
|
(21)
|
(26)
|
(28)
|
(26)
|
(27)
|
(26)
|
(29)
|
(30)
|
(31)
|
(33)
|
|
| Research & Development |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(3)
|
(2)
|
(2)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(9)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Operating Income |
(0)
N/A
|
(0)
-75%
|
(0)
-11%
|
(1)
-190%
|
(1)
-51%
|
(1)
+10%
|
(2)
-37%
|
(2)
+5%
|
(0)
+82%
|
(2)
-650%
|
(5)
-124%
|
(4)
+8%
|
(5)
-27%
|
(5)
+13%
|
(4)
+24%
|
(6)
-78%
|
(0)
+98%
|
3
N/A
|
(2)
N/A
|
(1)
+38%
|
(1)
+23%
|
(1)
-42%
|
(1)
+46%
|
0
N/A
|
1
+162%
|
1
-15%
|
2
+88%
|
2
0%
|
0
-90%
|
(2)
N/A
|
0
N/A
|
3
+1 461%
|
3
+2%
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
-82%
|
(0)
-13%
|
(1)
-171%
|
(1)
-43%
|
(1)
-10%
|
(3)
-123%
|
(4)
-14%
|
(1)
+67%
|
(2)
-78%
|
(5)
-112%
|
(4)
+8%
|
(6)
-28%
|
(5)
+13%
|
(4)
+25%
|
(6)
-78%
|
(0)
+97%
|
(3)
-1 677%
|
(7)
-157%
|
0
N/A
|
0
+472%
|
(1)
N/A
|
(0)
+69%
|
1
N/A
|
1
+20%
|
0
-49%
|
1
+182%
|
2
+112%
|
1
-64%
|
(2)
N/A
|
(0)
+81%
|
3
N/A
|
3
0%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
2
|
2
|
(0)
|
(0)
|
1
|
1
|
(1)
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(1)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(6)
|
(0)
|
(3)
|
(7)
|
0
|
0
|
(1)
|
3
|
3
|
1
|
0
|
3
|
4
|
0
|
(3)
|
0
|
4
|
2
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
-82%
|
(0)
-13%
|
(1)
-171%
|
(1)
-43%
|
(1)
-10%
|
(3)
-123%
|
(4)
-6%
|
(1)
+72%
|
(2)
-80%
|
(4)
-139%
|
(4)
+14%
|
(3)
+6%
|
(3)
+2%
|
(3)
+10%
|
(6)
-93%
|
(0)
+97%
|
(3)
-1 677%
|
(7)
-157%
|
0
N/A
|
0
+472%
|
(1)
N/A
|
3
N/A
|
3
+19%
|
1
-77%
|
0
-49%
|
3
+620%
|
4
+44%
|
0
-89%
|
(3)
N/A
|
0
N/A
|
4
+665%
|
2
-52%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
0
N/A
|
0
N/A
|
-0.01
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
|
|