PainChek Ltd
ASX:PCK
Income Statement
Earnings Waterfall
PainChek Ltd
Revenue
|
2.5m
AUD
|
Cost of Revenue
|
-1.5m
AUD
|
Gross Profit
|
962.9k
AUD
|
Operating Expenses
|
-8.7m
AUD
|
Operating Income
|
-7.8m
AUD
|
Other Expenses
|
-10
AUD
|
Net Income
|
-7.8m
AUD
|
Income Statement
PainChek Ltd
Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | 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 |
0
N/A
|
0
-67%
|
0
-50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+1 567%
|
0
+211%
|
0
+72%
|
0
-5%
|
0
+185%
|
0
+49%
|
0
+29%
|
0
+7%
|
0
-19%
|
0
-3%
|
0
+92%
|
1
+122%
|
1
+44%
|
2
+37%
|
2
+27%
|
|
Gross Profit | |||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
Gross Profit |
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-73%
|
(0)
N/A
|
(0)
-120%
|
(1)
-49%
|
(0)
+60%
|
0
N/A
|
1
+249%
|
1
+34%
|
|
Operating Income | |||||||||||||||||||||||
Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(12)
|
(12)
|
(4)
|
(6)
|
(6)
|
(5)
|
(7)
|
(8)
|
(9)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(11)
|
(13)
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
|
Research & Development |
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
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
|
0
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
|
Operating Income |
(1)
N/A
|
(1)
+3%
|
(1)
+36%
|
(1)
+3%
|
(1)
-34%
|
(1)
+26%
|
(1)
-110%
|
(3)
-96%
|
(4)
-41%
|
(3)
+18%
|
(3)
+3%
|
(3)
+16%
|
(3)
-25%
|
(12)
-264%
|
(12)
-4%
|
(4)
+69%
|
(6)
-55%
|
(7)
-8%
|
(6)
+13%
|
(7)
-22%
|
(8)
-8%
|
(8)
-3%
|
|
Pre-Tax Income | |||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Non-Reccuring Items |
0
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
0
|
(5)
|
(5)
|
(2)
|
(2)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(1)
N/A
|
(1)
-2%
|
(1)
+29%
|
(1)
-81%
|
(1)
+36%
|
(1)
-4%
|
(2)
-77%
|
(8)
-348%
|
(8)
-13%
|
(5)
+42%
|
(5)
+2%
|
(3)
+46%
|
(3)
-25%
|
(12)
-264%
|
(12)
-4%
|
(4)
+69%
|
(6)
-56%
|
(7)
-8%
|
(6)
+13%
|
(7)
-22%
|
(8)
-8%
|
(8)
-3%
|
|
Net Income | |||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(8)
|
(8)
|
(5)
|
(5)
|
(3)
|
(3)
|
(12)
|
(12)
|
(4)
|
(6)
|
(7)
|
(6)
|
(7)
|
(8)
|
(8)
|
|
Net Income (Common) |
(1)
N/A
|
(1)
-2%
|
(1)
+29%
|
(1)
-81%
|
(2)
-19%
|
(2)
-2%
|
(5)
-190%
|
(11)
-116%
|
(8)
+22%
|
(5)
+42%
|
(5)
+2%
|
(3)
+46%
|
(3)
-25%
|
(12)
-264%
|
(12)
-4%
|
(4)
+69%
|
(6)
-56%
|
(7)
-8%
|
(6)
+13%
|
(7)
-22%
|
(8)
-8%
|
(8)
-3%
|
|
EPS (Diluted) |
-0.06
N/A
|
-0.07
-17%
|
-0.04
+43%
|
-0.06
-50%
|
-0.02
+67%
|
-0.01
+50%
|
-0.03
-200%
|
-0.02
+33%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|