Future First Technologies Ltd
ASX:FFT
Income Statement
Earnings Waterfall
Future First Technologies Ltd
Income Statement
Future First Technologies Ltd
| Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Revenue |
27
N/A
|
25
-6%
|
25
+1%
|
1
-94%
|
3
+82%
|
3
+4%
|
3
+12%
|
4
+17%
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(13)
|
(6)
|
(6)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
|
| Gross Profit |
14
N/A
|
19
+37%
|
20
+1%
|
1
-93%
|
3
+78%
|
3
-2%
|
2
-1%
|
4
+43%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(18)
|
(21)
|
(22)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
| Selling, General & Administrative |
(12)
|
(17)
|
(18)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
| Depreciation & Amortization |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Operating Income |
(4)
N/A
|
(1)
+60%
|
(2)
-30%
|
(4)
-113%
|
(3)
+23%
|
(4)
-19%
|
(4)
-2%
|
(2)
+36%
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
(2)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(40)
|
(0)
|
(2)
|
(2)
|
(2)
|
(7)
|
(13)
|
(8)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Total Other Income |
(3)
|
3
|
3
|
0
|
0
|
0
|
1
|
1
|
|
| Pre-Tax Income |
(50)
N/A
|
1
N/A
|
(0)
N/A
|
(6)
-1 822%
|
(5)
+22%
|
(11)
-124%
|
(16)
-42%
|
(9)
+44%
|
|
| Net Income | |||||||||
| Tax Provision |
1
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
|
| Income from Continuing Operations |
(49)
|
1
|
(0)
|
(6)
|
(5)
|
(12)
|
(16)
|
(8)
|
|
| Net Income (Common) |
(49)
N/A
|
3
N/A
|
(2)
N/A
|
(13)
-422%
|
(7)
+48%
|
(14)
-111%
|
(18)
-24%
|
(9)
+51%
|
|
| EPS (Diluted) |
-0.19
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.01
+67%
|
|