Dotz Nano Ltd
ASX:DTZ
Income Statement
Earnings Waterfall
Dotz Nano Ltd
Revenue
|
53k
USD
|
Cost of Revenue
|
-12.5k
USD
|
Gross Profit
|
40.5k
USD
|
Operating Expenses
|
-5.5m
USD
|
Operating Income
|
-5.5m
USD
|
Other Expenses
|
-1.1m
USD
|
Net Income
|
-6.6m
USD
|
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||
Revenue |
7
N/A
|
3
-58%
|
6
+90%
|
52
+819%
|
103
+97%
|
154
+49%
|
194
+26%
|
213
+10%
|
206
-3%
|
190
-7%
|
205
+7%
|
212
+4%
|
138
-35%
|
110
-21%
|
0
N/A
|
(44)
N/A
|
0
N/A
|
0
-50%
|
0
+1 033%
|
0
-3%
|
0
-84%
|
0
+3%
|
0
+99%
|
0
+76%
|
0
+518%
|
1
+60%
|
0
-49%
|
0
-73%
|
0
+133%
|
0
-19%
|
0
-66%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||
Cost of Revenue |
(5)
|
(14)
|
(41)
|
(87)
|
(145)
|
(173)
|
(174)
|
(191)
|
(200)
|
(190)
|
(175)
|
(185)
|
0
|
(126)
|
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
|
(36)
-212%
|
(35)
+3%
|
(42)
-21%
|
(20)
+53%
|
20
N/A
|
22
+8%
|
6
-72%
|
1
-85%
|
29
+3 156%
|
27
-9%
|
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
+145%
|
0
+236%
|
0
+148%
|
0
-34%
|
0
-99%
|
0
+1 992%
|
0
-16%
|
0
-8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(20)
|
(29)
|
(28)
|
(189)
|
(134)
|
(1)
|
72
|
(6)
|
(6)
|
(4)
|
(6)
|
(6)
|
(4)
|
(4)
|
(3)
|
(4)
|
(7)
|
(8)
|
(6)
|
(5)
|
(5)
|
(6)
|
|
Selling, General & Administrative |
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(6)
|
(93)
|
(3)
|
(1)
|
(2)
|
(5)
|
(6)
|
(3)
|
(3)
|
(5)
|
(3)
|
(3)
|
(2)
|
(4)
|
(6)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
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)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(22)
|
(22)
|
(18)
|
(20)
|
0
|
7
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(78)
|
(111)
|
0
|
68
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(2)
N/A
|
(15)
-700%
|
(41)
-166%
|
(41)
-2%
|
(49)
-20%
|
(27)
+45%
|
13
N/A
|
14
+11%
|
(2)
N/A
|
(19)
-905%
|
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%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||
Interest Income Expense |
5
|
(13)
|
(41)
|
(6)
|
(9)
|
(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)
|
|
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
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(8)
|
1
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
3
N/A
|
(29)
N/A
|
(81)
-183%
|
(47)
+42%
|
(58)
-23%
|
(59)
-1%
|
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%
|
|
Net Income | ||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(0)
|
1
|
0
|
27
|
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
|
|
Income from Continuing Operations |
1
|
(29)
|
(80)
|
(47)
|
(31)
|
(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)
|
|
Net Income (Common) |
1
N/A
|
(29)
N/A
|
(80)
-180%
|
(47)
+42%
|
(31)
+33%
|
(37)
-18%
|
3
N/A
|
11
+276%
|
(11)
N/A
|
(14)
-22%
|
(2)
+88%
|
(40)
-2 388%
|
(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%
|
|
EPS (Diluted) |
0.66
N/A
|
-13.66
N/A
|
-25.93
-90%
|
-14.68
+43%
|
-8.97
+39%
|
-9.73
-8%
|
0.73
N/A
|
2.59
+255%
|
-2.78
N/A
|
-2.83
-2%
|
-0.35
+88%
|
-8.29
-2 269%
|
-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
|