Invion Ltd
ASX:IVX
Income Statement
Earnings Waterfall
Invion Ltd
Income Statement
Invion Ltd
| 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 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||
| Interest Expense |
1
|
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
|
|
| Revenue |
0
N/A
|
0
+33%
|
0
+14%
|
0
-38%
|
0
-45%
|
0
+164%
|
0
+3%
|
0
-13%
|
0
-19%
|
0
-34%
|
0
+2%
|
0
N/A
|
0
N/A
|
0
N/A
|
1
+245 800%
|
2
+159%
|
4
+103%
|
5
+18%
|
3
-24%
|
3
-18%
|
2
-19%
|
2
+2%
|
3
+38%
|
4
+20%
|
4
+4%
|
4
+9%
|
4
-17%
|
1
-60%
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||||||||||||||
| Cost of Revenue |
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
|
|
| 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
|
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
|
0
N/A
|
2
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Expenses |
(12)
|
(10)
|
(5)
|
(4)
|
(5)
|
(6)
|
(8)
|
(10)
|
(13)
|
(10)
|
(4)
|
(3)
|
(2)
|
(6)
|
(2)
|
(4)
|
(6)
|
(7)
|
(5)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(9)
|
(8)
|
(8)
|
|
| Selling, General & Administrative |
(6)
|
(10)
|
(9)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(6)
|
(6)
|
(2)
|
|
| Research & Development |
(6)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(5)
|
(9)
|
(6)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
|
| Other Operating Expenses |
0
|
3
|
6
|
3
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(12)
N/A
|
(10)
+16%
|
(5)
+54%
|
(4)
+21%
|
(5)
-49%
|
(6)
-7%
|
(8)
-31%
|
(10)
-32%
|
(12)
-24%
|
(10)
+20%
|
(4)
+63%
|
(3)
+29%
|
(2)
+27%
|
(6)
-237%
|
(1)
+87%
|
(2)
-192%
|
(3)
-7%
|
(2)
+15%
|
(1)
+52%
|
(1)
+24%
|
(2)
-101%
|
(2)
-12%
|
(2)
-32%
|
(2)
+13%
|
(2)
+20%
|
(1)
+7%
|
(5)
-260%
|
(7)
-26%
|
(8)
-20%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Total Other Income |
(0)
|
0
|
(0)
|
0
|
0
|
(2)
|
(0)
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(14)
N/A
|
(11)
+22%
|
(6)
+48%
|
(4)
+27%
|
(6)
-44%
|
(6)
+2%
|
(8)
-35%
|
(10)
-32%
|
(14)
-34%
|
(11)
+18%
|
(5)
+55%
|
(3)
+45%
|
(6)
-138%
|
(7)
-2%
|
(1)
+86%
|
(2)
-170%
|
(3)
-2%
|
(2)
+15%
|
(1)
+56%
|
(1)
+34%
|
(1)
-137%
|
(2)
-13%
|
(2)
-34%
|
(2)
+10%
|
(2)
+20%
|
(1)
+7%
|
(6)
-276%
|
(7)
-21%
|
(9)
-30%
|
|
| Net Income | ||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(14)
|
(11)
|
(6)
|
(4)
|
(5)
|
(5)
|
(7)
|
(9)
|
(13)
|
(11)
|
(4)
|
2
|
(2)
|
(6)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(6)
|
(7)
|
(9)
|
|
| Net Income (Common) |
(14)
N/A
|
(11)
+22%
|
(6)
+48%
|
(4)
+32%
|
(5)
-37%
|
(5)
+5%
|
(7)
-40%
|
(9)
-38%
|
(13)
-38%
|
(11)
+19%
|
(4)
+58%
|
2
N/A
|
(2)
N/A
|
(6)
-190%
|
(5)
+24%
|
(6)
-27%
|
(1)
+83%
|
(1)
+13%
|
(1)
-3%
|
(1)
+34%
|
(1)
-137%
|
(2)
-13%
|
(2)
-34%
|
(2)
+10%
|
(2)
+20%
|
(1)
+7%
|
(6)
-276%
|
(7)
-21%
|
(9)
-30%
|
|
| EPS (Diluted) |
-0.08
N/A
|
-0.05
+38%
|
-0.02
+60%
|
-0.01
+50%
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
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
|
-0.04
N/A
|
0
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.09
-350%
|
-0.1
-11%
|
-0.12
-20%
|
|