Entyr Ltd
ASX:ETR
Income Statement
Earnings Waterfall
Entyr Ltd
Income Statement
Entyr Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
1
|
2
|
|
| Revenue |
0
N/A
|
0
-41%
|
0
N/A
|
0
N/A
|
0
+300%
|
0
N/A
|
0
-33%
|
1
+675%
|
1
N/A
|
0
-85%
|
0
-56%
|
1
+3 025%
|
4
+186%
|
2
-35%
|
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
+750%
|
1
+629%
|
2
+55%
|
2
+23%
|
2
-8%
|
1
-31%
|
3
+93%
|
5
+58%
|
5
+19%
|
6
+12%
|
5
-20%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
|
| Gross Profit |
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
|
1
N/A
|
1
-3%
|
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
|
2
N/A
|
0
N/A
|
4
N/A
|
3
-29%
|
4
+44%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(2)
|
(0)
|
(2)
|
(3)
|
(3)
|
(3)
|
(7)
|
(2)
|
(1)
|
(1)
|
(1)
|
(7)
|
(10)
|
(1)
|
(3)
|
(2)
|
1
|
(2)
|
(3)
|
(5)
|
(7)
|
(5)
|
(7)
|
(9)
|
(10)
|
(10)
|
(12)
|
(16)
|
(23)
|
(21)
|
(24)
|
(16)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(0)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(3)
|
(5)
|
(3)
|
(3)
|
|
| Research & Development |
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
|
0
|
0
|
(0)
|
|
| Depreciation & Amortization |
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(0)
|
0
|
1
|
0
|
(0)
|
(6)
|
0
|
0
|
0
|
2
|
0
|
(1)
|
(3)
|
(5)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(9)
|
(17)
|
(13)
|
(17)
|
(10)
|
|
| Operating Income |
(1)
N/A
|
(2)
-39%
|
(0)
+77%
|
(2)
-457%
|
(3)
-35%
|
(2)
+11%
|
(3)
-28%
|
(6)
-93%
|
(2)
+74%
|
(1)
+53%
|
(1)
+33%
|
(0)
+61%
|
(6)
-2 905%
|
(8)
-33%
|
(1)
+88%
|
(3)
-264%
|
(2)
+43%
|
1
N/A
|
(2)
N/A
|
(3)
-35%
|
(5)
-42%
|
(7)
-44%
|
(5)
+20%
|
(6)
-10%
|
(7)
-14%
|
(8)
-14%
|
(8)
-8%
|
(10)
-24%
|
(14)
-40%
|
(18)
-29%
|
(17)
+10%
|
(18)
-6%
|
(11)
+36%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
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)
|
(1)
|
(2)
|
|
| Non-Reccuring Items |
(1)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(6)
|
(5)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
8
|
8
|
8
|
8
|
(17)
|
|
| 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
|
(2)
|
0
|
(3)
|
0
|
(1)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
3
|
4
|
|
| Pre-Tax Income |
(2)
N/A
|
(2)
+29%
|
(0)
+77%
|
(2)
-457%
|
(3)
-35%
|
(2)
+11%
|
(7)
-169%
|
(6)
+8%
|
(2)
+74%
|
(1)
+53%
|
(1)
+32%
|
(1)
-44%
|
(9)
-1 069%
|
(10)
-14%
|
(2)
+77%
|
(5)
-108%
|
(7)
-57%
|
(4)
+50%
|
(2)
+35%
|
(3)
-12%
|
(4)
-56%
|
(6)
-39%
|
(5)
+21%
|
(5)
-11%
|
(10)
-96%
|
(11)
-8%
|
(7)
+30%
|
(10)
-29%
|
(8)
+21%
|
(10)
-38%
|
(12)
-12%
|
(8)
+35%
|
(27)
-259%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
(0)
|
(1)
|
(1)
|
1
|
2
|
0
|
0
|
|
| Income from Continuing Operations |
(2)
|
(2)
|
(0)
|
(2)
|
(3)
|
(2)
|
(7)
|
(6)
|
(2)
|
(1)
|
(1)
|
(1)
|
(9)
|
(10)
|
(2)
|
(5)
|
(7)
|
(4)
|
(2)
|
(3)
|
(5)
|
(6)
|
(5)
|
(6)
|
(9)
|
(10)
|
(8)
|
(10)
|
(8)
|
(10)
|
(10)
|
(8)
|
(27)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
4
|
5
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(2)
N/A
|
(2)
+29%
|
(0)
+77%
|
(2)
-457%
|
(3)
-35%
|
(2)
+11%
|
(7)
-169%
|
(6)
+8%
|
(2)
+74%
|
(1)
+53%
|
(1)
+32%
|
(1)
-88%
|
(7)
-649%
|
(16)
-124%
|
(15)
+9%
|
(16)
-6%
|
(14)
+12%
|
(4)
+74%
|
(2)
+35%
|
(3)
-12%
|
(5)
-77%
|
(6)
-35%
|
(5)
+26%
|
(6)
-17%
|
(9)
-69%
|
(10)
-4%
|
(8)
+20%
|
(10)
-31%
|
(8)
+17%
|
(10)
-14%
|
(10)
-5%
|
(8)
+26%
|
(27)
-259%
|
|
| EPS (Diluted) |
-224
N/A
|
-80
+64%
|
-9.25
+88%
|
-6.05
+35%
|
-55.59
-819%
|
-49.4
+11%
|
-94.85
-92%
|
-76.49
+19%
|
-20
+74%
|
-7.6
+62%
|
-3.46
+54%
|
-0.08
+98%
|
-0.72
-800%
|
-1.14
-58%
|
-7.19
-531%
|
-5.11
+29%
|
-2.2
+57%
|
-0.39
+82%
|
-0.25
+36%
|
-0.04
+84%
|
-0.05
-25%
|
-0.05
N/A
|
-0.03
+40%
|
-0.03
N/A
|
-0.04
-33%
|
-0.04
N/A
|
-0.02
+50%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
|