EMvision Medical Devices Ltd
ASX:EMV
Income Statement
Earnings Waterfall
EMvision Medical Devices Ltd
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 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1
N/A
|
1
-18%
|
1
+5%
|
1
-8%
|
1
-43%
|
2
+206%
|
4
+178%
|
6
+35%
|
7
+20%
|
9
+25%
|
12
+30%
|
9
-25%
|
6
-35%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(4)
|
(5)
|
(5)
|
(7)
|
(10)
|
(11)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(4)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
|
| Research & Development |
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(4)
|
|
| Depreciation & Amortization |
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
|
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%
|
(2)
+29%
|
(5)
-179%
|
(8)
-54%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Total Other Income |
0
|
1
|
1
|
1
|
1
|
2
|
2
|
0
|
0
|
0
|
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%
|
(2)
+26%
|
(5)
-169%
|
(8)
-53%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
(3)
|
(3)
|
(3)
|
(5)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(6)
|
(10)
|
|
| Net Income (Common) |
(3)
N/A
|
(3)
-6%
|
(3)
-11%
|
(5)
-40%
|
(8)
-72%
|
(7)
+14%
|
(6)
+15%
|
(5)
+21%
|
(4)
+20%
|
(3)
+17%
|
(3)
+15%
|
(6)
-127%
|
(10)
-58%
|
|
| 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%
|
-0.03
+25%
|
-0.07
-133%
|
-0.11
-57%
|
|