Nuchev Ltd
ASX:NUC
Income Statement
Earnings Waterfall
Nuchev Ltd
Income Statement
Nuchev Ltd
| 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
|
|
| Revenue |
11
N/A
|
11
-2%
|
10
-9%
|
9
-9%
|
9
-1%
|
11
+25%
|
11
+3%
|
16
+39%
|
23
+45%
|
|
| Gross Profit | ||||||||||
| Cost of Revenue |
(8)
|
(8)
|
(7)
|
(6)
|
(7)
|
(8)
|
(7)
|
(9)
|
(12)
|
|
| Gross Profit |
3
N/A
|
3
-15%
|
3
+11%
|
3
-11%
|
2
-31%
|
3
+50%
|
4
+48%
|
7
+84%
|
11
+52%
|
|
| Operating Income | ||||||||||
| Operating Expenses |
(15)
|
(16)
|
(13)
|
(11)
|
(10)
|
(11)
|
(10)
|
(12)
|
(15)
|
|
| Selling, General & Administrative |
(14)
|
(14)
|
(11)
|
(11)
|
(10)
|
(11)
|
(10)
|
(12)
|
(14)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(1)
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(12)
N/A
|
(13)
-6%
|
(10)
+20%
|
(8)
+23%
|
(8)
-5%
|
(8)
+5%
|
(6)
+23%
|
(4)
+26%
|
(4)
+16%
|
|
| Pre-Tax Income | ||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
1
|
(1)
|
(1)
|
(0)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Pre-Tax Income |
(13)
N/A
|
(14)
-6%
|
(11)
+21%
|
(10)
+9%
|
(9)
+13%
|
(7)
+18%
|
(7)
-1%
|
(5)
+25%
|
(4)
+30%
|
|
| Net Income | ||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(13)
|
(14)
|
(11)
|
(10)
|
(9)
|
(7)
|
(7)
|
(5)
|
(4)
|
|
| Net Income (Common) |
(13)
N/A
|
(14)
-6%
|
(11)
+21%
|
(10)
+9%
|
(9)
+13%
|
(7)
+18%
|
(7)
-1%
|
(5)
+25%
|
(4)
+30%
|
|
| EPS (Diluted) |
-0.26
N/A
|
-0.26
N/A
|
-0.21
+19%
|
-0.2
+5%
|
-0.17
+15%
|
-0.08
+53%
|
-0.09
-12%
|
-0.06
+33%
|
-0.03
+50%
|
|