Rhinomed Ltd
ASX:RNO
Income Statement
Earnings Waterfall
Rhinomed Ltd
Income Statement
Rhinomed Ltd
| Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||
| Revenue |
0
N/A
|
0
-9%
|
0
-50%
|
0
-60%
|
0
N/A
|
0
+100%
|
0
+50%
|
5
+9 050%
|
5
0%
|
0
-100%
|
0
-50%
|
0
+100%
|
0
+1 100%
|
0
+38%
|
0
+48%
|
1
+68%
|
1
+26%
|
2
+66%
|
2
+1%
|
1
-27%
|
2
+71%
|
3
+27%
|
3
+19%
|
4
+10%
|
4
-1%
|
4
+8%
|
4
+1%
|
6
+46%
|
9
+60%
|
9
-4%
|
7
-14%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
|
| Gross Profit |
0
N/A
|
0
-9%
|
0
-50%
|
0
-60%
|
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
+5%
|
0
+35%
|
1
+96%
|
1
+37%
|
1
+81%
|
1
+3%
|
1
-30%
|
2
+67%
|
2
+21%
|
2
+16%
|
2
+3%
|
2
-7%
|
2
+15%
|
3
+12%
|
4
+41%
|
6
+60%
|
6
-2%
|
6
-8%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(6)
|
(4)
|
(5)
|
(4)
|
(4)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(11)
|
(10)
|
(11)
|
(12)
|
(11)
|
(12)
|
(13)
|
(14)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(5)
|
(3)
|
(4)
|
(4)
|
(1)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(9)
|
(9)
|
(9)
|
(10)
|
(9)
|
(10)
|
(11)
|
(12)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
|
| Operating Income |
(1)
N/A
|
(1)
+5%
|
(1)
+29%
|
(1)
+13%
|
(1)
-12%
|
(0)
+45%
|
(1)
-147%
|
1
N/A
|
(1)
N/A
|
(4)
-501%
|
(5)
-10%
|
(4)
+13%
|
(4)
-6%
|
(6)
-35%
|
(6)
-2%
|
(6)
-8%
|
(6)
-4%
|
(5)
+24%
|
(5)
+2%
|
(5)
-6%
|
(4)
+19%
|
(5)
-24%
|
(6)
-17%
|
(8)
-40%
|
(8)
+4%
|
(9)
-6%
|
(9)
-9%
|
(7)
+26%
|
(6)
+14%
|
(7)
-22%
|
(9)
-16%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
1
|
1
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
|
| 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
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
+5%
|
(1)
+29%
|
(1)
-10%
|
(1)
+12%
|
(0)
+45%
|
(1)
-140%
|
1
N/A
|
(1)
N/A
|
(15)
-1 674%
|
(16)
-7%
|
(5)
+71%
|
(4)
+14%
|
(6)
-49%
|
(6)
-1%
|
(6)
-5%
|
(6)
-4%
|
(5)
+25%
|
(5)
+3%
|
(5)
-6%
|
(4)
+19%
|
(5)
-23%
|
(6)
-18%
|
(8)
-41%
|
(7)
+13%
|
(7)
-3%
|
(9)
-16%
|
(6)
+26%
|
(5)
+18%
|
(7)
-27%
|
(11)
-63%
|
|
| Net Income | ||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
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)
|
(0)
|
(1)
|
1
|
(1)
|
(14)
|
(15)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(4)
|
(5)
|
(4)
|
(5)
|
(6)
|
(8)
|
(7)
|
(7)
|
(9)
|
(6)
|
(5)
|
(7)
|
(11)
|
|
| 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
|
0
|
0
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
+5%
|
(1)
+29%
|
(1)
-10%
|
(1)
+12%
|
(0)
+45%
|
(1)
-130%
|
1
N/A
|
(1)
N/A
|
(20)
-1 406%
|
(20)
+0%
|
(4)
+82%
|
(4)
+1%
|
(5)
-49%
|
(5)
-1%
|
(6)
-8%
|
(6)
-4%
|
(5)
+24%
|
(4)
+3%
|
(5)
-11%
|
(4)
+19%
|
(5)
-25%
|
(6)
-18%
|
(8)
-41%
|
(7)
+13%
|
(7)
-3%
|
(9)
-16%
|
(6)
+26%
|
(5)
+18%
|
(7)
-27%
|
(11)
-63%
|
|
| EPS (Diluted) |
-0.61
N/A
|
-0.58
+5%
|
-0.41
+29%
|
-0.45
-10%
|
-0.39
+13%
|
-0.15
+62%
|
-0.12
+20%
|
0.07
N/A
|
-0.08
N/A
|
-0.95
-1 088%
|
-0.71
+25%
|
-0.1
+86%
|
-0.1
N/A
|
-0.13
-30%
|
-0.11
+15%
|
-0.11
N/A
|
-0.09
+18%
|
-0.07
+22%
|
-0.07
N/A
|
-0.04
+43%
|
-0.04
N/A
|
-0.05
-25%
|
-0.04
+20%
|
-0.06
-50%
|
-0.04
+33%
|
-0.03
+25%
|
-0.03
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.04
-100%
|
|