EMvision Medical Devices Ltd
ASX:EMV
Income Statement
Earnings Waterfall
EMvision Medical Devices Ltd
Revenue
|
8.9m
AUD
|
Operating Expenses
|
-11.5m
AUD
|
Operating Income
|
-2.7m
AUD
|
Other Expenses
|
-540.5k
AUD
|
Net Income
|
-3.2m
AUD
|
Income Statement
EMvision Medical Devices Ltd
Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
1
N/A
|
1
-18%
|
1
+5%
|
1
-8%
|
1
-43%
|
2
+206%
|
4
+178%
|
6
+35%
|
7
+20%
|
9
+25%
|
|
Operating Income | |||||||||||
Operating Expenses |
(4)
|
(5)
|
(5)
|
(7)
|
(10)
|
(11)
|
(10)
|
(11)
|
(11)
|
(12)
|
|
Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(4)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
|
Research & Development |
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(3)
N/A
|
(4)
-26%
|
(4)
-2%
|
(6)
-49%
|
(10)
-57%
|
(9)
+5%
|
(6)
+34%
|
(5)
+21%
|
(4)
+20%
|
(3)
+30%
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Total Other Income |
0
|
1
|
1
|
1
|
1
|
2
|
2
|
0
|
0
|
0
|
|
Pre-Tax Income |
(3)
N/A
|
(3)
-6%
|
(3)
-11%
|
(5)
-40%
|
(8)
-72%
|
(7)
+14%
|
(6)
+15%
|
(5)
+21%
|
(4)
+20%
|
(3)
+29%
|
|
Net Income | |||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Income from Continuing Operations |
(3)
|
(3)
|
(3)
|
(5)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
|
Net Income (Common) |
(3)
N/A
|
(3)
-6%
|
(3)
-11%
|
(5)
-40%
|
(8)
-72%
|
(7)
+14%
|
(6)
+15%
|
(5)
+21%
|
(4)
+20%
|
(3)
+17%
|
|
EPS (Diluted) |
-0.05
N/A
|
-0.05
N/A
|
-0.06
-20%
|
-0.07
-17%
|
-0.12
-71%
|
-0.1
+17%
|
-0.08
+20%
|
-0.06
+25%
|
-0.05
+17%
|
-0.04
+20%
|