Dimerix Ltd
ASX:DXB
Income Statement
Earnings Waterfall
Dimerix Ltd
Income Statement
Dimerix Ltd
| Jun-2002 | Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | 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 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||
| Interest 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
4
N/A
|
4
-10%
|
3
-31%
|
2
-31%
|
3
+55%
|
3
+5%
|
2
-18%
|
(1)
N/A
|
0
N/A
|
0
+443%
|
1
+79%
|
1
+9%
|
1
+8%
|
1
+46%
|
0
-97%
|
(1)
N/A
|
0
N/A
|
0
+500%
|
0
+33%
|
0
-48%
|
0
-36%
|
0
-13%
|
0
-7%
|
0
-62%
|
0
-20%
|
0
N/A
|
0
-22%
|
0
+27%
|
0
+13%
|
0
-34%
|
0
-39%
|
0
-10%
|
0
+23%
|
0
+23%
|
0
-27%
|
0
-51%
|
0
-70%
|
0
-22%
|
0
-29%
|
0
-53%
|
0
+243%
|
0
+1 088%
|
0
+29%
|
0
+393%
|
1
+222%
|
1
+52%
|
6
+565%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3)
|
0
|
(1)
|
0
|
(2)
|
(3)
|
(1)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
1
N/A
|
0
N/A
|
1
N/A
|
0
N/A
|
1
N/A
|
0
-79%
|
1
+393%
|
0
-96%
|
0
+40%
|
0
+457%
|
1
+46%
|
0
-28%
|
0
+17%
|
1
+92%
|
0
N/A
|
(1)
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
|
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
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(5)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(1)
|
1
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
(6)
|
(9)
|
(10)
|
(14)
|
(14)
|
(11)
|
(18)
|
(24)
|
(37)
|
|
| Selling, General & Administrative |
(1)
|
0
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(7)
|
(9)
|
(11)
|
(14)
|
(18)
|
(20)
|
(17)
|
(21)
|
(27)
|
(32)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(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)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
|
| Other Operating Expenses |
(1)
|
(3)
|
(1)
|
(3)
|
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
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
5
|
5
|
6
|
6
|
9
|
9
|
8
|
8
|
0
|
|
| Operating Income |
(1)
N/A
|
(1)
-25%
|
(1)
-6%
|
(1)
+4%
|
(1)
+37%
|
(0)
+6%
|
(1)
-2%
|
(2)
-326%
|
(3)
-42%
|
(3)
+1%
|
(2)
+17%
|
(3)
-7%
|
(3)
-2%
|
(3)
-16%
|
(0)
+85%
|
1
N/A
|
(0)
N/A
|
(0)
+51%
|
0
N/A
|
(0)
N/A
|
(0)
-73%
|
(0)
-35%
|
(0)
+3%
|
(0)
-24%
|
(1)
-31%
|
(1)
-15%
|
(1)
+8%
|
(1)
-83%
|
(1)
-21%
|
(2)
-25%
|
(2)
-10%
|
(3)
-42%
|
(3)
-33%
|
(3)
+3%
|
(3)
+10%
|
(4)
-51%
|
(4)
-3%
|
(6)
-23%
|
(6)
-15%
|
(9)
-36%
|
(10)
-22%
|
(14)
-31%
|
(14)
-1%
|
(11)
+21%
|
(17)
-56%
|
(23)
-38%
|
(31)
-33%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
0
|
1
|
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)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
-20%
|
(1)
-7%
|
(1)
-1%
|
(1)
+30%
|
(1)
+1%
|
(1)
+9%
|
(10)
-1 597%
|
(11)
-10%
|
(3)
+73%
|
(2)
+20%
|
(3)
-8%
|
(4)
-36%
|
(3)
+8%
|
(0)
+85%
|
1
N/A
|
(0)
N/A
|
(0)
+51%
|
0
N/A
|
(0)
N/A
|
(0)
-70%
|
(0)
-5%
|
(1)
-27%
|
(1)
+2%
|
(1)
-4%
|
(1)
-13%
|
(1)
-13%
|
(5)
-655%
|
(5)
-2%
|
(2)
+70%
|
(2)
-10%
|
(3)
-42%
|
(3)
-33%
|
(3)
+3%
|
(3)
+10%
|
(4)
-51%
|
(4)
-3%
|
(6)
-23%
|
(6)
-15%
|
(9)
-34%
|
(10)
-22%
|
(14)
-30%
|
(14)
-1%
|
(11)
+21%
|
(17)
-57%
|
(23)
-37%
|
(32)
-36%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
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
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(10)
|
(11)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
(0)
|
1
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
(6)
|
(9)
|
(10)
|
(14)
|
(14)
|
(11)
|
(17)
|
(23)
|
(13)
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
-20%
|
(1)
-7%
|
(1)
-1%
|
(1)
+30%
|
(1)
+1%
|
(1)
+9%
|
(10)
-1 502%
|
(11)
-16%
|
(3)
+73%
|
(2)
+20%
|
(3)
-8%
|
(4)
-36%
|
(3)
+8%
|
(4)
-26%
|
(3)
+27%
|
(0)
+88%
|
(0)
+51%
|
0
N/A
|
(0)
N/A
|
(0)
-70%
|
(0)
-5%
|
(1)
-27%
|
(1)
+2%
|
(1)
-4%
|
(1)
-4%
|
(1)
-24%
|
(5)
-662%
|
(5)
-1%
|
(2)
+70%
|
(2)
-10%
|
(3)
-42%
|
(3)
-33%
|
(3)
+3%
|
(3)
+10%
|
(4)
-51%
|
(4)
-3%
|
(6)
-23%
|
(6)
-15%
|
(9)
-34%
|
(10)
-22%
|
(14)
-30%
|
(14)
-1%
|
(11)
+21%
|
(17)
-57%
|
(23)
-37%
|
(13)
+43%
|
|
| EPS (Diluted) |
-9.25
N/A
|
-8.09
+13%
|
-7.91
+2%
|
-7.38
+7%
|
-4.2
+43%
|
-1.17
+72%
|
-1.02
+13%
|
-9.06
-788%
|
-10.33
-14%
|
-2.26
+78%
|
-1.78
+21%
|
-1.06
+40%
|
-1.32
-25%
|
-0.57
+57%
|
-0.77
-35%
|
-0.38
+51%
|
-0.03
+92%
|
-0.02
+33%
|
0
N/A
|
-0.02
N/A
|
-0.04
-100%
|
-0.05
-25%
|
-0.04
+20%
|
-0.03
+25%
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.09
-200%
|
-0.07
+22%
|
-0.02
+71%
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.04
N/A
|
-0.04
N/A
|
-0.03
+25%
|
-0.04
-33%
|
-0.04
N/A
|
-0.02
+50%
|
|