Sensera Ltd
ASX:SE1
Income Statement
Earnings Waterfall
Sensera Ltd
Income Statement
Sensera Ltd
| Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Revenue |
6
N/A
|
8
+26%
|
10
+28%
|
9
-13%
|
7
-20%
|
2
-66%
|
0
-100%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+205%
|
|
| Gross Profit | ||||||||||||
| Cost of Revenue |
(3)
|
(4)
|
(6)
|
(5)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
3
N/A
|
4
+20%
|
4
+5%
|
4
-13%
|
4
+5%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(10)
|
(12)
|
(14)
|
(10)
|
(8)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
(8)
|
(11)
|
(12)
|
(8)
|
(6)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Research & Development |
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
|
| Operating Income |
(7)
N/A
|
(8)
-24%
|
(9)
-12%
|
(6)
+31%
|
(5)
+29%
|
(2)
+65%
|
(2)
-19%
|
(2)
+18%
|
(1)
+46%
|
(1)
+2%
|
(1)
+41%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(5)
|
(3)
|
6
|
2
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(7)
N/A
|
(8)
-25%
|
(10)
-13%
|
(7)
+31%
|
(10)
-50%
|
(10)
+1%
|
(5)
+54%
|
4
N/A
|
1
-81%
|
(1)
N/A
|
(0)
+87%
|
|
| Net Income | ||||||||||||
| Tax Provision |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Income from Continuing Operations |
(7)
|
(8)
|
(10)
|
(7)
|
(10)
|
(10)
|
(5)
|
4
|
1
|
(1)
|
(0)
|
|
| Net Income (Common) |
(7)
N/A
|
(8)
-25%
|
(10)
-13%
|
(8)
+14%
|
(12)
-50%
|
(10)
+17%
|
(5)
+47%
|
2
N/A
|
6
+217%
|
7
+14%
|
(0)
N/A
|
|
| EPS (Diluted) |
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.02
+50%
|
-0.03
-50%
|
-0.03
N/A
|
-0.01
+67%
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|