Firstwave Cloud Technology Ltd
ASX:FCT
Income Statement
Earnings Waterfall
Firstwave Cloud Technology Ltd
Revenue
|
11.8m
AUD
|
Cost of Revenue
|
-2.5m
AUD
|
Gross Profit
|
9.3m
AUD
|
Operating Expenses
|
-14m
AUD
|
Operating Income
|
-4.6m
AUD
|
Other Expenses
|
-7.9m
AUD
|
Net Income
|
-12.6m
AUD
|
Income Statement
Firstwave Cloud Technology Ltd
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 |
0
N/A
|
0
-24%
|
0
-31%
|
0
-44%
|
0
-60%
|
0
-50%
|
0
-3%
|
3
+27 022%
|
6
+145%
|
7
+10%
|
7
-7%
|
8
+25%
|
8
-3%
|
8
-3%
|
9
+17%
|
9
-1%
|
8
-6%
|
8
-1%
|
8
-2%
|
7
-7%
|
9
+25%
|
12
+33%
|
13
+1%
|
12
-6%
|
|
Gross Profit | |||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
5
+171%
|
5
+10%
|
4
-21%
|
5
+20%
|
4
-11%
|
4
-11%
|
5
+29%
|
5
+0%
|
5
-10%
|
5
+1%
|
4
-4%
|
4
-6%
|
6
+50%
|
9
+50%
|
10
+5%
|
9
-5%
|
|
Operating Income | |||||||||||||||||||||||||
Operating Expenses |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(7)
|
(9)
|
(10)
|
(10)
|
(12)
|
(15)
|
(16)
|
(17)
|
(18)
|
(18)
|
(15)
|
(15)
|
(17)
|
(17)
|
(16)
|
(14)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(6)
|
(7)
|
(7)
|
(7)
|
(9)
|
(12)
|
(13)
|
(12)
|
(12)
|
(12)
|
(14)
|
(13)
|
(14)
|
(13)
|
(13)
|
(13)
|
|
Research & Development |
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
|
Depreciation & Amortization |
(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 |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
3
|
3
|
|
Operating Income |
(1)
N/A
|
(1)
-32%
|
(1)
-65%
|
(2)
-53%
|
(2)
+2%
|
(2)
+4%
|
(2)
-19%
|
(3)
-17%
|
(2)
+21%
|
(3)
-61%
|
(6)
-62%
|
(5)
+4%
|
(8)
-43%
|
(11)
-41%
|
(11)
-3%
|
(12)
-7%
|
(14)
-16%
|
(13)
+1%
|
(11)
+20%
|
(11)
-5%
|
(11)
+1%
|
(7)
+33%
|
(6)
+23%
|
(5)
+19%
|
|
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)
|
|
Non-Reccuring Items |
(1)
|
(0)
|
(0)
|
(6)
|
(6)
|
(5)
|
(16)
|
(10)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(8)
|
(8)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(1)
N/A
|
(1)
+9%
|
(1)
-19%
|
(8)
-496%
|
(8)
-1%
|
(7)
+11%
|
(18)
-143%
|
(13)
+27%
|
(5)
+61%
|
(7)
-26%
|
(6)
+14%
|
(5)
+4%
|
(8)
-42%
|
(11)
-41%
|
(11)
-3%
|
(12)
-7%
|
(14)
-16%
|
(14)
+1%
|
(11)
+20%
|
(12)
-11%
|
(13)
-12%
|
(9)
+33%
|
(13)
-48%
|
(13)
+7%
|
|
Net Income | |||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
(0)
|
2
|
2
|
(0)
|
0
|
1
|
0
|
1
|
1
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(8)
|
(7)
|
(6)
|
(18)
|
(13)
|
(5)
|
(6)
|
(5)
|
(5)
|
(9)
|
(12)
|
(11)
|
(12)
|
(14)
|
(14)
|
(11)
|
(12)
|
(13)
|
(9)
|
(13)
|
(13)
|
|
Net Income (Common) |
(1)
N/A
|
(1)
+9%
|
(1)
-19%
|
(8)
-506%
|
(7)
+19%
|
(6)
+15%
|
(18)
-214%
|
(13)
+27%
|
(5)
+64%
|
(6)
-29%
|
(5)
+16%
|
(5)
+6%
|
(9)
-82%
|
(12)
-37%
|
(11)
+8%
|
(12)
-7%
|
(14)
-17%
|
(14)
+1%
|
(11)
+20%
|
(12)
-11%
|
(13)
-12%
|
(9)
+33%
|
(13)
-49%
|
(13)
+7%
|
|
EPS (Diluted) |
0
N/A
|
0
N/A
|
-34.25
N/A
|
-59.28
-73%
|
-55.91
+6%
|
-25.95
+54%
|
-54.37
-110%
|
-0.11
+100%
|
-0.03
+73%
|
-0.04
-33%
|
-0.02
+50%
|
-0.02
N/A
|
-0.04
-100%
|
-0.05
-25%
|
-0.04
+20%
|
-0.04
N/A
|
-0.04
N/A
|
-0.03
+25%
|
-0.02
+33%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|