Peako Ltd
ASX:PKO
Income Statement
Earnings Waterfall
Peako Ltd
Income Statement
Peako Ltd
| Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | 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 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
-30%
|
0
-35%
|
0
+7%
|
0
+13%
|
0
+67%
|
0
-17%
|
0
+4%
|
0
-19%
|
0
-95%
|
0
-89%
|
0
N/A
|
0
N/A
|
0
-55%
|
0
-71%
|
0
-60%
|
0
-50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-98%
|
(0)
N/A
|
0
N/A
|
0
+405%
|
0
-20%
|
0
+426%
|
0
+21%
|
0
-83%
|
0
-75%
|
|
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Expenses |
(14)
|
(16)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(7)
|
(6)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
(3)
|
(5)
|
(4)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
|
| Research & Development |
(10)
|
(11)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(6)
|
(6)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(2)
|
(3)
|
(0)
|
(1)
|
(0)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(13)
N/A
|
(16)
-17%
|
(5)
+71%
|
(2)
+55%
|
(2)
+16%
|
(1)
+20%
|
(2)
-43%
|
(2)
+4%
|
(7)
-241%
|
(6)
+7%
|
(0)
+97%
|
(0)
-20%
|
(0)
+11%
|
(0)
+27%
|
(0)
-20%
|
(0)
-21%
|
(0)
-19%
|
(0)
-78%
|
(0)
-21%
|
(0)
-2%
|
(1)
-48%
|
(1)
-26%
|
(1)
-9%
|
(1)
-15%
|
(3)
-167%
|
(3)
-6%
|
(1)
+71%
|
(1)
-39%
|
(1)
+1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(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
|
(3)
|
(3)
|
(1)
|
(9)
|
(8)
|
(2)
|
(0)
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(14)
N/A
|
(16)
-19%
|
(8)
+48%
|
(6)
+33%
|
(2)
+56%
|
(10)
-314%
|
(10)
+6%
|
(4)
+55%
|
(7)
-60%
|
(2)
+67%
|
1
N/A
|
(0)
N/A
|
(0)
+11%
|
(0)
+27%
|
(0)
-20%
|
(0)
-21%
|
(0)
-51%
|
(0)
-41%
|
(0)
-21%
|
(0)
-2%
|
(1)
-43%
|
(1)
-29%
|
(1)
-20%
|
(1)
-6%
|
(3)
-167%
|
(3)
-6%
|
(1)
+71%
|
(1)
-39%
|
(1)
0%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(14)
|
(16)
|
(8)
|
(6)
|
(2)
|
(10)
|
(10)
|
(4)
|
(7)
|
(2)
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
|
| Income to Minority Interest |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(14)
N/A
|
(16)
-21%
|
(9)
+47%
|
(6)
+33%
|
(2)
+58%
|
(10)
-314%
|
(10)
+6%
|
(4)
+55%
|
(5)
-9%
|
(0)
+99%
|
1
N/A
|
(0)
N/A
|
(0)
+11%
|
(0)
+27%
|
(0)
-20%
|
(0)
-21%
|
(0)
-51%
|
(0)
-41%
|
(0)
-21%
|
(0)
-2%
|
(1)
-43%
|
(1)
-29%
|
(1)
-20%
|
(1)
-6%
|
(3)
-167%
|
(3)
-6%
|
(1)
+71%
|
(1)
-39%
|
(1)
0%
|
|
| EPS (Diluted) |
-1.57
N/A
|
-1.2
+24%
|
-0.6
+50%
|
-0.36
+40%
|
-0.13
+64%
|
-0.41
-215%
|
-0.32
+22%
|
-0.13
+59%
|
-0.12
+8%
|
0
N/A
|
0.03
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
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|