Electro Optic Systems Holdings Ltd
ASX:EOS
Income Statement
Earnings Waterfall
Electro Optic Systems Holdings Ltd
Revenue
|
219.3m
AUD
|
Cost of Revenue
|
-123.7m
AUD
|
Gross Profit
|
95.6m
AUD
|
Operating Expenses
|
-103.6m
AUD
|
Operating Income
|
-8m
AUD
|
Other Expenses
|
-25.3m
AUD
|
Net Income
|
-33.3m
AUD
|
Income Statement
Electro Optic Systems Holdings Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenue |
11
N/A
|
19
+83%
|
39
+99%
|
46
+19%
|
52
+13%
|
52
-1%
|
39
-25%
|
45
+16%
|
39
-13%
|
33
-15%
|
37
+12%
|
32
-14%
|
34
+7%
|
37
+8%
|
33
-10%
|
28
-16%
|
22
-21%
|
22
-2%
|
30
+39%
|
27
-9%
|
23
-13%
|
24
+2%
|
31
+28%
|
34
+12%
|
26
-24%
|
21
-18%
|
23
+10%
|
49
+111%
|
87
+77%
|
109
+25%
|
166
+52%
|
185
+11%
|
184
0%
|
206
+12%
|
212
+3%
|
168
-21%
|
138
-18%
|
158
+15%
|
219
+38%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(8)
|
(12)
|
(26)
|
(35)
|
(44)
|
(39)
|
(30)
|
(33)
|
(19)
|
(15)
|
(18)
|
(10)
|
(10)
|
(15)
|
(14)
|
(15)
|
(13)
|
(11)
|
(14)
|
(15)
|
(14)
|
(12)
|
(14)
|
(15)
|
(11)
|
(9)
|
(11)
|
(25)
|
(43)
|
(52)
|
(90)
|
(114)
|
(116)
|
(121)
|
(112)
|
(89)
|
(91)
|
(105)
|
(124)
|
|
Gross Profit |
3
N/A
|
7
+133%
|
12
+75%
|
11
-9%
|
9
-24%
|
13
+53%
|
9
-32%
|
12
+36%
|
20
+65%
|
18
-9%
|
19
+7%
|
22
+12%
|
23
+9%
|
22
-6%
|
18
-17%
|
12
-33%
|
9
-29%
|
11
+23%
|
15
+43%
|
12
-20%
|
10
-20%
|
12
+21%
|
16
+37%
|
19
+15%
|
15
-21%
|
12
-18%
|
12
-2%
|
24
+97%
|
44
+84%
|
57
+29%
|
76
+34%
|
70
-8%
|
69
-2%
|
85
+24%
|
101
+18%
|
79
-22%
|
47
-41%
|
53
+14%
|
96
+80%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(9)
|
(18)
|
(27)
|
(29)
|
(30)
|
(28)
|
(26)
|
(25)
|
(17)
|
(18)
|
(13)
|
(14)
|
(20)
|
(19)
|
(19)
|
(18)
|
(18)
|
(16)
|
(14)
|
(15)
|
(14)
|
(14)
|
(15)
|
(17)
|
(19)
|
(19)
|
(21)
|
(27)
|
(37)
|
(40)
|
(54)
|
(75)
|
(87)
|
(98)
|
(89)
|
(88)
|
(102)
|
(82)
|
(104)
|
|
Selling, General & Administrative |
(12)
|
(19)
|
(26)
|
(28)
|
(28)
|
(27)
|
(24)
|
(21)
|
(18)
|
(18)
|
(17)
|
(16)
|
(18)
|
(18)
|
(18)
|
(17)
|
(16)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(15)
|
(17)
|
(18)
|
(18)
|
(20)
|
(26)
|
(35)
|
(38)
|
(48)
|
(65)
|
(75)
|
(84)
|
(77)
|
(77)
|
(88)
|
(71)
|
(89)
|
|
Depreciation & Amortization |
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(7)
|
(10)
|
(11)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
|
Other Operating Expenses |
3
|
2
|
1
|
1
|
0
|
0
|
1
|
(3)
|
1
|
1
|
4
|
4
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
(3)
|
0
|
(2)
|
|
Operating Income |
(6)
N/A
|
(11)
-95%
|
(15)
-30%
|
(17)
-19%
|
(22)
-24%
|
(15)
+29%
|
(17)
-10%
|
(13)
+24%
|
2
N/A
|
0
-96%
|
6
+6 080%
|
8
+29%
|
4
-51%
|
3
-31%
|
(0)
N/A
|
(6)
-1 355%
|
(9)
-52%
|
(5)
+45%
|
1
N/A
|
(2)
N/A
|
(4)
-56%
|
(2)
+50%
|
1
N/A
|
2
+27%
|
(4)
N/A
|
(6)
-80%
|
(9)
-38%
|
(3)
+62%
|
7
N/A
|
16
+121%
|
22
+33%
|
(4)
N/A
|
(18)
-308%
|
(12)
+32%
|
12
N/A
|
(9)
N/A
|
(56)
-508%
|
(29)
+47%
|
(8)
+73%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(4)
|
(4)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
(1)
|
4
|
8
|
4
|
(0)
|
(2)
|
(17)
|
(9)
|
8
|
8
|
6
|
(3)
|
(15)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(6)
|
(6)
|
0
|
(3)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
6
|
4
|
0
|
(3)
|
(6)
|
52
|
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
|
|
Total Other Income |
(0)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
(2)
|
(4)
|
(4)
|
(6)
|
(12)
|
(17)
|
|
Pre-Tax Income |
(6)
N/A
|
(12)
-91%
|
(15)
-28%
|
(23)
-57%
|
(29)
-26%
|
(17)
+41%
|
(21)
-20%
|
(14)
+33%
|
2
N/A
|
(0)
N/A
|
2
N/A
|
4
+76%
|
3
-26%
|
2
-27%
|
0
-92%
|
(6)
N/A
|
(10)
-78%
|
(5)
+47%
|
2
N/A
|
(2)
N/A
|
(3)
-80%
|
(0)
+88%
|
3
N/A
|
3
-14%
|
(3)
N/A
|
(6)
-113%
|
(9)
-51%
|
0
N/A
|
15
+7 420%
|
19
+28%
|
21
+11%
|
(7)
N/A
|
(30)
-336%
|
(20)
+33%
|
16
N/A
|
(8)
N/A
|
(63)
-669%
|
7
N/A
|
(40)
N/A
|
|
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
|
2
|
2
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
3
|
5
|
(3)
|
(9)
|
0
|
9
|
6
|
6
|
|
Income from Continuing Operations |
(6)
|
(11)
|
(15)
|
(23)
|
(29)
|
(17)
|
(21)
|
(14)
|
2
|
(0)
|
2
|
4
|
3
|
2
|
0
|
(6)
|
(10)
|
(5)
|
2
|
(2)
|
(3)
|
(0)
|
3
|
5
|
(1)
|
(6)
|
(9)
|
0
|
15
|
17
|
18
|
(4)
|
(25)
|
(23)
|
7
|
(8)
|
(54)
|
13
|
(34)
|
|
Income to Minority Interest |
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Net Income (Common) |
(6)
N/A
|
(11)
-93%
|
(15)
-29%
|
(23)
-57%
|
(29)
-26%
|
(17)
+41%
|
(21)
-20%
|
(14)
+33%
|
2
N/A
|
(0)
N/A
|
2
N/A
|
4
+76%
|
3
-26%
|
2
-27%
|
0
-92%
|
(6)
N/A
|
(10)
-78%
|
(5)
+47%
|
2
N/A
|
(2)
N/A
|
(3)
-80%
|
(0)
+88%
|
3
N/A
|
5
+53%
|
(1)
N/A
|
(6)
-600%
|
(9)
-51%
|
0
N/A
|
15
+7 530%
|
17
+14%
|
18
+3%
|
(3)
N/A
|
(24)
-632%
|
(22)
+10%
|
(13)
+41%
|
(100)
-670%
|
(115)
-14%
|
(48)
+58%
|
(33)
+31%
|
|
EPS (Diluted) |
-0.17
N/A
|
-0.3
-76%
|
-0.32
-7%
|
-0.44
-38%
|
-0.57
-30%
|
-0.34
+40%
|
-0.37
-9%
|
-0.24
+35%
|
0.04
N/A
|
0
N/A
|
0.04
N/A
|
0.08
+100%
|
0.06
-25%
|
0.04
-33%
|
0
N/A
|
-0.1
N/A
|
-0.18
-80%
|
-0.1
+44%
|
0.03
N/A
|
-0.03
N/A
|
-0.05
-67%
|
-0.01
+80%
|
0.05
N/A
|
0.08
+60%
|
-0.02
N/A
|
-0.1
-400%
|
-0.15
-50%
|
-0.02
+87%
|
0.17
N/A
|
0.19
+12%
|
0.19
N/A
|
-0.01
N/A
|
-0.19
-1 800%
|
-0.16
+16%
|
-0.09
+44%
|
-0.72
-700%
|
-0.77
-7%
|
-0.3
+61%
|
-0.21
+30%
|