Sprintex Ltd
ASX:SIX
Income Statement
Earnings Waterfall
Sprintex Ltd
Income Statement
Sprintex Ltd
| 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 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1
N/A
|
1
+19%
|
1
-6%
|
1
+19%
|
1
+12%
|
0
-36%
|
1
+186%
|
2
+35%
|
2
-18%
|
2
-1%
|
1
-37%
|
1
-37%
|
1
+107%
|
2
+58%
|
2
+11%
|
2
+11%
|
2
-7%
|
2
-9%
|
2
+6%
|
2
+0%
|
2
-16%
|
1
-22%
|
1
-22%
|
1
-31%
|
1
-27%
|
1
-8%
|
0
-7%
|
1
+160%
|
1
-4%
|
2
+57%
|
1
-38%
|
0
-61%
|
2
+228%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
0
N/A
|
0
+80%
|
0
-33%
|
0
-50%
|
0
-83%
|
(0)
N/A
|
0
N/A
|
0
-16%
|
0
-67%
|
0
-33%
|
0
-9%
|
0
-59%
|
1
+1 999%
|
1
+56%
|
1
-42%
|
1
+26%
|
0
-30%
|
0
-58%
|
1
+236%
|
1
+26%
|
1
-30%
|
0
-30%
|
1
+51%
|
1
+11%
|
0
-54%
|
0
-32%
|
0
-82%
|
0
+1 030%
|
0
-89%
|
0
+133%
|
0
+194%
|
(0)
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(6)
|
(4)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(4)
|
(4)
|
(5)
|
(3)
|
(5)
|
(4)
|
(6)
|
(6)
|
|
| Selling, General & Administrative |
(4)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
|
| Research & Development |
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| 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)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
(1)
|
0
|
(0)
|
0
|
(1)
|
0
|
1
|
2
|
1
|
0
|
0
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Operating Income |
(6)
N/A
|
(5)
+16%
|
(5)
+10%
|
(4)
+8%
|
(5)
-18%
|
(6)
-12%
|
(3)
+37%
|
(2)
+52%
|
(2)
-36%
|
(3)
-31%
|
(4)
-24%
|
(4)
-5%
|
(2)
+40%
|
(1)
+68%
|
(2)
-232%
|
(3)
-6%
|
(3)
-14%
|
(3)
-9%
|
(2)
+37%
|
(3)
-41%
|
(2)
+43%
|
(2)
+0%
|
(1)
+17%
|
(1)
+43%
|
(2)
-213%
|
(4)
-64%
|
(4)
-5%
|
(5)
-17%
|
(3)
+38%
|
(5)
-51%
|
(4)
+12%
|
(6)
-55%
|
(5)
+12%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
3
|
2
|
(1)
|
(2)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
| Total Other Income |
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
|
| Pre-Tax Income |
(6)
N/A
|
(5)
+15%
|
(5)
+10%
|
(4)
+4%
|
(5)
-18%
|
(6)
-8%
|
(6)
-2%
|
(4)
+27%
|
(5)
-13%
|
(5)
+3%
|
(5)
-6%
|
(8)
-59%
|
(6)
+20%
|
(2)
+69%
|
(3)
-67%
|
(4)
-16%
|
(4)
-15%
|
(3)
+23%
|
(2)
+43%
|
(3)
-71%
|
(3)
+9%
|
(3)
+6%
|
(3)
-3%
|
1
N/A
|
0
-91%
|
(5)
N/A
|
(6)
-23%
|
(5)
+16%
|
(4)
+24%
|
(6)
-52%
|
(4)
+21%
|
(7)
-50%
|
(6)
+9%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||
| Tax Provision |
1
|
0
|
0
|
1
|
1
|
1
|
1
|
(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
|
|
| Income from Continuing Operations |
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(8)
|
(6)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
1
|
0
|
(5)
|
(6)
|
(5)
|
(4)
|
(6)
|
(4)
|
(7)
|
(6)
|
|
| Net Income (Common) |
(5)
N/A
|
(5)
+11%
|
(4)
+11%
|
(4)
+14%
|
(4)
-14%
|
(5)
-19%
|
(5)
-3%
|
(4)
+18%
|
(5)
-13%
|
(5)
-14%
|
(5)
+11%
|
(8)
-59%
|
(6)
+20%
|
(2)
+69%
|
(3)
-67%
|
(4)
-16%
|
(4)
-15%
|
(3)
+23%
|
(2)
+43%
|
(3)
-71%
|
(3)
+9%
|
(3)
+6%
|
(3)
-3%
|
1
N/A
|
0
-91%
|
(5)
N/A
|
(6)
-23%
|
(5)
+16%
|
(4)
+24%
|
(6)
-52%
|
(4)
+21%
|
(7)
-50%
|
(6)
+9%
|
|
| EPS (Diluted) |
-1.92
N/A
|
-1.22
+36%
|
-1.05
+14%
|
-0.52
+50%
|
-0.62
-19%
|
-0.47
+24%
|
-0.38
+19%
|
-0.25
+34%
|
-0.26
-4%
|
-0.28
-8%
|
-0.23
+18%
|
-0.25
-9%
|
-0.13
+48%
|
-0.03
+77%
|
-0.04
-33%
|
-0.04
N/A
|
-0.05
-25%
|
-0.03
+40%
|
-0.02
+33%
|
-0.03
-50%
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
0.01
N/A
|
0
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
|