Metalstech Ltd
ASX:MTC
Income Statement
Earnings Waterfall
Metalstech Ltd
Income Statement
Metalstech Ltd
| 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
|
|
| Revenue |
0
N/A
|
0
-25%
|
0
+83%
|
0
-8%
|
0
+3%
|
0
-96%
|
0
-50%
|
0
+50%
|
0
+867%
|
0
+272%
|
0
-2%
|
0
-75%
|
0
+15%
|
0
+77%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(6)
|
(6)
|
(3)
|
(2)
|
(2)
|
|
| Selling, General & Administrative |
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(6)
|
(6)
|
(2)
|
(2)
|
(2)
|
|
| Research & Development |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
| Depreciation & Amortization |
(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
|
(1)
|
(0)
|
0
|
0
|
|
| Operating Income |
(2)
N/A
|
(1)
+30%
|
(2)
-32%
|
(2)
-38%
|
(3)
-55%
|
(3)
+15%
|
(4)
-53%
|
(3)
+24%
|
(2)
+32%
|
(6)
-182%
|
(6)
+0%
|
(3)
+58%
|
(2)
+28%
|
(2)
-9%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(0)
|
(3)
|
(3)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(2)
N/A
|
(4)
-108%
|
(5)
-12%
|
(5)
-2%
|
(6)
-28%
|
(3)
+47%
|
(5)
-53%
|
(4)
+14%
|
(3)
+31%
|
(6)
-124%
|
(7)
-2%
|
(3)
+55%
|
(2)
+19%
|
(3)
-5%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
|
| Income from Continuing Operations |
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
(4)
|
(6)
|
(4)
|
(3)
|
(6)
|
(6)
|
(2)
|
(2)
|
(3)
|
|
| Net Income (Common) |
(2)
N/A
|
(4)
-108%
|
(5)
-12%
|
(5)
-2%
|
(6)
-35%
|
(4)
+33%
|
6
N/A
|
7
+18%
|
(3)
N/A
|
(6)
-105%
|
(6)
+6%
|
(2)
+63%
|
(2)
+2%
|
(3)
-13%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.04
-100%
|
-0.04
N/A
|
-0.04
N/A
|
-0.05
-25%
|
-0.03
+40%
|
0.03
N/A
|
0.04
+33%
|
-0.02
N/A
|
-0.04
-100%
|
-0.03
+25%
|
-0.01
+67%
|
-0.01
N/A
|
-0.01
N/A
|
|