Kinatico Ltd
ASX:KYP
Income Statement
Earnings Waterfall
Kinatico Ltd
Revenue
|
28.8m
AUD
|
Cost of Revenue
|
-9.3m
AUD
|
Gross Profit
|
19.5m
AUD
|
Operating Expenses
|
-18m
AUD
|
Operating Income
|
1.5m
AUD
|
Other Expenses
|
77.4k
AUD
|
Net Income
|
1.6m
AUD
|
Income Statement
Kinatico Ltd
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 |
7
N/A
|
9
+29%
|
11
+14%
|
11
+7%
|
13
+11%
|
13
+2%
|
12
-4%
|
13
+4%
|
12
-4%
|
13
+3%
|
18
+41%
|
24
+32%
|
26
+11%
|
27
+3%
|
28
+2%
|
29
+3%
|
|
Gross Profit | |||||||||||||||||
Cost of Revenue |
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
|
Gross Profit |
3
N/A
|
4
+27%
|
5
+19%
|
6
+10%
|
6
+14%
|
7
+6%
|
7
-2%
|
7
+6%
|
7
-4%
|
7
+3%
|
11
+54%
|
15
+39%
|
17
+12%
|
17
+4%
|
18
+5%
|
20
+6%
|
|
Operating Income | |||||||||||||||||
Operating Expenses |
(14)
|
(11)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(12)
|
(17)
|
(18)
|
(19)
|
(18)
|
(18)
|
|
Selling, General & Administrative |
(11)
|
(12)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(9)
|
(13)
|
(15)
|
(16)
|
(15)
|
(15)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
Other Operating Expenses |
(3)
|
2
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
Operating Income |
(11)
N/A
|
(7)
+39%
|
(4)
+39%
|
(3)
+19%
|
(3)
+18%
|
(2)
+33%
|
(1)
+26%
|
(1)
+9%
|
(1)
-21%
|
(1)
+61%
|
(1)
-82%
|
(2)
-59%
|
(1)
+21%
|
(2)
-31%
|
0
N/A
|
1
+650%
|
|
Pre-Tax Income | |||||||||||||||||
Interest Income Expense |
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(11)
N/A
|
(7)
+39%
|
(4)
+39%
|
(3)
+19%
|
(3)
+18%
|
(2)
+33%
|
(1)
+27%
|
(1)
+8%
|
(1)
-23%
|
(1)
+61%
|
(1)
-79%
|
(2)
-58%
|
(1)
+20%
|
(2)
-30%
|
0
N/A
|
1
+1 264%
|
|
Net Income | |||||||||||||||||
Tax Provision |
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
Income from Continuing Operations |
(10)
|
(6)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
2
|
|
Net Income (Common) |
(10)
N/A
|
(6)
+43%
|
(4)
+35%
|
(3)
+20%
|
(3)
+17%
|
(2)
+28%
|
(1)
+41%
|
(1)
-10%
|
(1)
-4%
|
(0)
+70%
|
(1)
-173%
|
(2)
-62%
|
(2)
+9%
|
(2)
-24%
|
0
N/A
|
2
+557%
|
|
EPS (Diluted) |
-0.06
N/A
|
-0.03
+50%
|
-0.02
+33%
|
-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
|