Dotz Nano Ltd
ASX:DTZ
Income Statement
Earnings Waterfall
Dotz Nano Ltd
Income Statement
Dotz Nano 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-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 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
2
|
5
|
10
|
11
|
8
|
0
|
6
|
0
|
5
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
7
N/A
|
3
-57%
|
5
+73%
|
52
+908%
|
103
+97%
|
154
+49%
|
194
+26%
|
213
+10%
|
206
-3%
|
190
-7%
|
205
+8%
|
212
+4%
|
138
-35%
|
110
-21%
|
0
N/A
|
(44)
N/A
|
0
N/A
|
0
-50%
|
0
+1 038%
|
0
-3%
|
0
-84%
|
0
+3%
|
0
+99%
|
0
+76%
|
0
+518%
|
1
+60%
|
0
-49%
|
0
-73%
|
0
+133%
|
0
-19%
|
0
-66%
|
0
+328%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5)
|
(14)
|
(27)
|
(87)
|
(94)
|
(173)
|
(134)
|
(191)
|
(155)
|
(190)
|
(198)
|
(185)
|
0
|
(126)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
2
N/A
|
(11)
N/A
|
(22)
-92%
|
(35)
-58%
|
9
N/A
|
(20)
N/A
|
60
N/A
|
22
-64%
|
50
+134%
|
1
-98%
|
7
+678%
|
27
+283%
|
0
N/A
|
(17)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-94%
|
0
+143%
|
0
-5%
|
0
+25%
|
0
+144%
|
0
+236%
|
0
+148%
|
0
-34%
|
0
-99%
|
0
+1 992%
|
0
-16%
|
0
-8%
|
0
+306%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Expenses |
(4)
|
(4)
|
(17)
|
(7)
|
(55)
|
(8)
|
(47)
|
(7)
|
(52)
|
(20)
|
(7)
|
(28)
|
(189)
|
(134)
|
(1)
|
72
|
(6)
|
(6)
|
(4)
|
(6)
|
(6)
|
(4)
|
(4)
|
(3)
|
(4)
|
(7)
|
(8)
|
(6)
|
(5)
|
(5)
|
(6)
|
(2)
|
|
| Selling, General & Administrative |
(4)
|
(4)
|
(16)
|
(7)
|
(42)
|
(8)
|
(47)
|
(7)
|
(50)
|
(8)
|
(7)
|
(6)
|
(93)
|
(3)
|
(1)
|
(2)
|
(5)
|
(6)
|
(3)
|
(3)
|
(5)
|
(3)
|
(3)
|
(2)
|
(4)
|
(6)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
(22)
|
(18)
|
(20)
|
0
|
7
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(0)
|
0
|
(1)
|
0
|
(13)
|
0
|
(0)
|
0
|
(2)
|
0
|
1
|
1
|
(78)
|
(111)
|
0
|
68
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(2)
N/A
|
(15)
-533%
|
(39)
-155%
|
(41)
-6%
|
(46)
-11%
|
(27)
+41%
|
13
N/A
|
14
+12%
|
(2)
N/A
|
(19)
-961%
|
0
N/A
|
(1)
N/A
|
(51)
-4 142%
|
(150)
-195%
|
(1)
+99%
|
28
N/A
|
(6)
N/A
|
(6)
-7%
|
(4)
+32%
|
(6)
-43%
|
(6)
+5%
|
(4)
+22%
|
(4)
+20%
|
(3)
+14%
|
(4)
-33%
|
(7)
-75%
|
(8)
-11%
|
(6)
+23%
|
(5)
+19%
|
(5)
-7%
|
(5)
-5%
|
(2)
+69%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||
| Interest Income Expense |
6
|
(13)
|
(40)
|
(6)
|
(6)
|
(31)
|
(11)
|
(7)
|
(8)
|
(1)
|
(8)
|
(8)
|
(3)
|
(27)
|
(0)
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(2)
|
(2)
|
(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)
|
(1)
|
(8)
|
1
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
3
N/A
|
(29)
N/A
|
(79)
-177%
|
(47)
+40%
|
(52)
-11%
|
(59)
-12%
|
2
N/A
|
8
+241%
|
(9)
N/A
|
(20)
-107%
|
(8)
+59%
|
(9)
-16%
|
(122)
-1 207%
|
(176)
-45%
|
(1)
+99%
|
30
N/A
|
(8)
N/A
|
(90)
-1 010%
|
(5)
+95%
|
(6)
-27%
|
(6)
+5%
|
(4)
+22%
|
(4)
+16%
|
(3)
+19%
|
(4)
-30%
|
(7)
-77%
|
(8)
-13%
|
(6)
+23%
|
(5)
+12%
|
(6)
-16%
|
(7)
-5%
|
(2)
+66%
|
|
| Net Income | |||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(0)
|
1
|
0
|
24
|
22
|
1
|
3
|
(2)
|
6
|
6
|
(31)
|
(23)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
2
|
(29)
|
(79)
|
(47)
|
(28)
|
(37)
|
3
|
11
|
(11)
|
(14)
|
(2)
|
(40)
|
(145)
|
(175)
|
(1)
|
30
|
(8)
|
(90)
|
(5)
|
(6)
|
(6)
|
(4)
|
(4)
|
(3)
|
(4)
|
(7)
|
(8)
|
(6)
|
(5)
|
(6)
|
(7)
|
(2)
|
|
| Net Income (Common) |
2
N/A
|
(29)
N/A
|
(79)
-174%
|
(47)
+40%
|
(28)
+40%
|
(37)
-30%
|
3
N/A
|
11
+276%
|
(11)
N/A
|
(14)
-23%
|
(2)
+88%
|
(40)
-2 241%
|
(145)
-264%
|
(175)
-21%
|
(1)
+99%
|
30
N/A
|
(8)
N/A
|
(90)
-1 010%
|
(5)
+95%
|
(6)
-27%
|
(6)
+5%
|
(4)
+22%
|
(4)
+16%
|
(3)
+19%
|
(4)
-30%
|
(7)
-77%
|
(8)
-13%
|
(6)
+23%
|
(5)
+12%
|
(6)
-16%
|
(7)
-5%
|
(2)
+66%
|
|
| EPS (Diluted) |
0.84
N/A
|
-13.66
N/A
|
-32.7
-139%
|
-14.68
+55%
|
-8.35
+43%
|
-9.73
-17%
|
0.75
N/A
|
2.59
+245%
|
-2.75
N/A
|
-2.83
-3%
|
-0.34
+88%
|
-8.29
-2 338%
|
-29.87
-260%
|
-38.13
-28%
|
-0.01
+100%
|
0.08
N/A
|
-0.07
N/A
|
-0.81
-1 057%
|
-0.04
+95%
|
-0.05
-25%
|
-0.04
+20%
|
-0.02
+50%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
|