Scout Security Ltd
ASX:SCT
Income Statement
Earnings Waterfall
Scout Security Ltd
Income Statement
Scout Security Ltd
| Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||
| Interest Expense |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Revenue |
3
N/A
|
3
-9%
|
3
+19%
|
2
-22%
|
2
-32%
|
3
+92%
|
4
+35%
|
3
-36%
|
2
-39%
|
2
+15%
|
2
+2%
|
2
-15%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
1
N/A
|
1
+71%
|
2
+94%
|
2
-5%
|
1
-55%
|
1
+17%
|
2
+98%
|
2
-19%
|
1
-58%
|
1
+22%
|
1
+33%
|
1
-8%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Selling, General & Administrative |
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Operating Income |
(4)
N/A
|
(3)
+14%
|
(2)
+50%
|
(2)
-6%
|
(3)
-98%
|
(3)
-7%
|
(3)
+28%
|
(3)
-5%
|
(4)
-40%
|
(4)
+2%
|
(3)
+18%
|
(3)
+11%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(4)
N/A
|
(3)
+13%
|
(2)
+50%
|
(3)
-67%
|
(4)
-49%
|
(4)
+7%
|
(3)
+10%
|
(3)
0%
|
(5)
-38%
|
(5)
-3%
|
(4)
+23%
|
(3)
+12%
|
|
| Net Income | |||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(4)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(3)
|
|
| Net Income (Common) |
(4)
N/A
|
(3)
+13%
|
(2)
+50%
|
(3)
-67%
|
(4)
-49%
|
(4)
+7%
|
(3)
+10%
|
(3)
0%
|
(5)
-38%
|
(5)
-3%
|
(4)
+23%
|
(3)
+12%
|
|
| EPS (Diluted) |
-0.03
N/A
|
-0.03
N/A
|
-0.01
+67%
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
-1.55
-7 650%
|
-0.02
+99%
|
-1.62
-8 000%
|
-1.51
+7%
|
-1.55
-3%
|
0
N/A
|
|