Nuchev Ltd
ASX:NUC
Income Statement
Earnings Waterfall
Nuchev Ltd
Revenue
|
11m
AUD
|
Cost of Revenue
|
-7.4m
AUD
|
Gross Profit
|
3.6m
AUD
|
Operating Expenses
|
-10.5m
AUD
|
Operating Income
|
-6.9m
AUD
|
Other Expenses
|
-354.3k
AUD
|
Net Income
|
-7.2m
AUD
|
Income Statement
Nuchev Ltd
Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|
Revenue | |||||||
Revenue |
11
N/A
|
11
-2%
|
10
-9%
|
9
-9%
|
9
-1%
|
11
+25%
|
|
Gross Profit | |||||||
Cost of Revenue |
(8)
|
(8)
|
(7)
|
(6)
|
(7)
|
(7)
|
|
Gross Profit |
3
N/A
|
3
-15%
|
3
+11%
|
3
-11%
|
2
-26%
|
4
+92%
|
|
Operating Income | |||||||
Operating Expenses |
(15)
|
(16)
|
(13)
|
(11)
|
(10)
|
(11)
|
|
Selling, General & Administrative |
(14)
|
(14)
|
(11)
|
(11)
|
(10)
|
(11)
|
|
Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Operating Expenses |
(1)
|
(1)
|
(1)
|
1
|
0
|
0
|
|
Operating Income |
(12)
N/A
|
(13)
-6%
|
(10)
+20%
|
(8)
+23%
|
(8)
-3%
|
(7)
+16%
|
|
Pre-Tax Income | |||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
|
Non-Reccuring Items |
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
Pre-Tax Income |
(13)
N/A
|
(14)
-6%
|
(11)
+21%
|
(10)
+9%
|
(9)
+13%
|
(7)
+18%
|
|
Net Income | |||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Income from Continuing Operations |
(13)
|
(14)
|
(11)
|
(10)
|
(9)
|
(7)
|
|
Net Income (Common) |
(13)
N/A
|
(14)
-6%
|
(11)
+21%
|
(10)
+9%
|
(9)
+13%
|
(7)
+18%
|
|
EPS (Diluted) |
-0.26
N/A
|
-0.26
N/A
|
-0.21
+19%
|
-0.2
+5%
|
-0.17
+15%
|
-0.08
+53%
|