Neurotech International Ltd
ASX:NTI
Income Statement
Earnings Waterfall
Neurotech International Ltd
Revenue
|
1.3m
AUD
|
Cost of Revenue
|
870
AUD
|
Gross Profit
|
1.3m
AUD
|
Operating Expenses
|
-6.3m
AUD
|
Operating Income
|
-5m
AUD
|
Other Expenses
|
0
AUD
|
Net Income
|
-5m
AUD
|
Income Statement
Neurotech International Ltd
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 |
0
N/A
|
0
+302%
|
0
+4%
|
0
-62%
|
0
-14%
|
0
-11%
|
0
+183%
|
0
+91%
|
1
+54%
|
0
-31%
|
1
+198%
|
1
+2%
|
|
Gross Profit | |||||||||||||
Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
Gross Profit |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-66%
|
0
N/A
|
0
+88%
|
0
+343%
|
0
+76%
|
1
+50%
|
0
-29%
|
1
+195%
|
1
+2%
|
|
Operating Income | |||||||||||||
Operating Expenses |
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(4)
|
(8)
|
(6)
|
(4)
|
(6)
|
(9)
|
(6)
|
|
Selling, General & Administrative |
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(4)
|
(2)
|
0
|
(1)
|
(3)
|
(3)
|
(2)
|
|
Research & Development |
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(5)
|
(6)
|
(3)
|
(4)
|
(6)
|
(6)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Operating Expenses |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
2
|
|
Operating Income |
(4)
N/A
|
(4)
+6%
|
(3)
+23%
|
(2)
+37%
|
(1)
+27%
|
(4)
-226%
|
(7)
-77%
|
(6)
+25%
|
(3)
+40%
|
(5)
-52%
|
(8)
-53%
|
(5)
+36%
|
|
Pre-Tax Income | |||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
Non-Reccuring Items |
(0)
|
(0)
|
(2)
|
(2)
|
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
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(4)
N/A
|
(4)
+4%
|
(5)
-25%
|
(4)
+21%
|
(2)
+55%
|
(5)
-167%
|
(7)
-62%
|
(6)
+24%
|
(3)
+40%
|
(5)
-51%
|
(8)
-53%
|
(5)
+36%
|
|
Net Income | |||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(4)
|
(4)
|
(5)
|
(4)
|
(2)
|
(5)
|
(7)
|
(6)
|
(3)
|
(5)
|
(8)
|
(5)
|
|
Net Income (Common) |
(4)
N/A
|
(4)
+4%
|
(5)
-25%
|
(4)
+21%
|
(2)
+55%
|
(5)
-167%
|
(7)
-62%
|
(6)
+24%
|
(3)
+40%
|
(5)
-51%
|
(8)
-53%
|
(5)
+36%
|
|
EPS (Diluted) |
-0.03
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.03
+25%
|
-0.01
+67%
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|