Firstwave Cloud Technology Ltd
ASX:FCT
Income Statement
Earnings Waterfall
Firstwave Cloud Technology Ltd
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 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
|
| Revenue |
0
N/A
|
0
-24%
|
0
-31%
|
0
-44%
|
0
-60%
|
0
-50%
|
0
-3%
|
3
+26 910%
|
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%
|
11
-4%
|
10
-11%
|
9
-13%
|
|
| 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)
|
(2)
|
(2)
|
(1)
|
|
| 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%
|
9
-5%
|
8
-10%
|
8
-4%
|
|
| 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)
|
(12)
|
(10)
|
(11)
|
|
| 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)
|
(11)
|
(10)
|
(9)
|
|
| 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)
|
(2)
|
(3)
|
(3)
|
|
| 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
|
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
|
2
|
2
|
1
|
|
| Operating Income |
(1)
N/A
|
(1)
+13%
|
(1)
-66%
|
(2)
-51%
|
(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%
|
(3)
+42%
|
(2)
+14%
|
(3)
-31%
|
|
| 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)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
(6)
|
(6)
|
(5)
|
(16)
|
(10)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(8)
|
(8)
|
(20)
|
(20)
|
(10)
|
|
| 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
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
+9%
|
(1)
-20%
|
(8)
-491%
|
(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%
|
(23)
-84%
|
(23)
+1%
|
(14)
+39%
|
|
| 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)
|
(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)
|
(23)
|
(23)
|
(14)
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
+9%
|
(1)
-20%
|
(8)
-501%
|
(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%
|
(23)
-83%
|
(23)
+1%
|
(14)
+38%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
-34.5
N/A
|
-59.28
-72%
|
-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
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
|