Skyfii Ltd
ASX:SKF
Income Statement
Earnings Waterfall
Skyfii Ltd
Revenue
|
23.6m
AUD
|
Operating Expenses
|
-33m
AUD
|
Operating Income
|
-9.4m
AUD
|
Other Expenses
|
-1.2m
AUD
|
Net Income
|
-10.5m
AUD
|
Income Statement
Skyfii Ltd
Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | 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 |
3
N/A
|
3
+6%
|
2
-13%
|
3
+9%
|
1
-60%
|
0
-87%
|
1
+823%
|
5
+281%
|
8
+82%
|
5
-39%
|
1
-88%
|
0
-51%
|
0
N/A
|
0
N/A
|
24
N/A
|
24
+0%
|
0
-100%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+60%
|
0
+325%
|
1
+88%
|
1
+55%
|
2
+55%
|
2
+56%
|
3
+42%
|
4
+7%
|
4
+13%
|
5
+26%
|
6
+22%
|
8
+30%
|
9
+15%
|
12
+22%
|
14
+18%
|
14
+5%
|
16
+12%
|
20
+22%
|
24
+21%
|
24
+0%
|
24
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gross Profit |
2
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
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
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
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2)
|
(3)
|
(8)
|
(9)
|
(3)
|
(1)
|
(1)
|
(5)
|
(11)
|
(9)
|
(20)
|
(20)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(10)
|
(9)
|
(9)
|
(9)
|
(11)
|
(14)
|
(17)
|
(18)
|
(19)
|
(25)
|
(32)
|
(36)
|
(34)
|
(33)
|
|
Selling, General & Administrative |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(15)
|
(14)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(8)
|
(8)
|
(7)
|
(9)
|
(12)
|
(14)
|
(15)
|
(16)
|
(21)
|
(28)
|
(31)
|
(30)
|
(29)
|
|
Depreciation & Amortization |
(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)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
|
Other Operating Expenses |
(0)
|
(0)
|
(5)
|
(5)
|
(0)
|
0
|
(1)
|
(4)
|
(5)
|
(3)
|
(5)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(0)
N/A
|
(0)
-15%
|
(6)
-1 385%
|
(6)
-9%
|
(2)
+70%
|
(1)
+40%
|
(0)
+76%
|
(1)
-119%
|
(3)
-346%
|
(3)
-31%
|
(20)
-474%
|
(20)
-2%
|
(1)
+97%
|
(0)
+96%
|
24
N/A
|
24
-1%
|
(0)
N/A
|
(0)
-14%
|
(0)
+16%
|
(0)
+24%
|
(0)
-63%
|
(1)
-312%
|
(2)
-97%
|
(2)
+0%
|
(2)
-4%
|
(2)
-8%
|
(2)
-1%
|
(7)
-174%
|
(5)
+26%
|
(4)
+17%
|
(3)
+31%
|
(3)
-10%
|
(5)
-60%
|
(5)
-8%
|
(4)
+21%
|
(5)
-15%
|
(8)
-76%
|
(12)
-46%
|
(12)
+4%
|
(10)
+12%
|
(9)
+9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(2)
|
(4)
|
(2)
|
(2)
|
(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)
|
(0)
|
(0)
|
(0)
|
|
Non-Reccuring Items |
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(6)
|
(7)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(3)
|
(3)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(1)
N/A
|
(1)
-20%
|
(6)
-961%
|
(7)
-12%
|
(2)
+70%
|
(1)
+47%
|
(1)
+51%
|
(3)
-377%
|
(13)
-382%
|
(12)
+4%
|
(26)
-108%
|
(24)
+5%
|
(1)
+98%
|
(0)
+96%
|
24
N/A
|
24
-1%
|
(0)
N/A
|
(1)
-173%
|
(1)
N/A
|
(0)
+73%
|
(0)
-63%
|
(1)
-327%
|
(2)
-90%
|
(5)
-123%
|
(5)
-2%
|
(2)
+51%
|
(5)
-128%
|
(7)
-22%
|
(5)
+26%
|
(4)
+17%
|
(3)
+31%
|
(3)
-10%
|
(5)
-60%
|
(5)
-10%
|
(4)
+21%
|
(5)
-14%
|
(9)
-76%
|
(12)
-46%
|
(12)
+5%
|
(10)
+12%
|
(10)
+9%
|
|
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)
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
(1)
|
(1)
|
|
Income from Continuing Operations |
(1)
|
(1)
|
(6)
|
(7)
|
(2)
|
(1)
|
(1)
|
(3)
|
(13)
|
(13)
|
(26)
|
(24)
|
(1)
|
(0)
|
24
|
24
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(5)
|
(2)
|
(5)
|
(7)
|
(5)
|
(4)
|
(2)
|
(2)
|
(4)
|
(5)
|
(3)
|
(3)
|
(7)
|
(12)
|
(11)
|
(11)
|
(11)
|
|
Net Income (Common) |
(1)
N/A
|
(1)
-20%
|
(6)
-961%
|
(7)
-12%
|
(3)
+64%
|
(2)
+39%
|
(1)
+65%
|
(3)
-357%
|
(13)
-407%
|
(13)
-1%
|
(22)
-71%
|
(27)
-20%
|
(7)
+75%
|
(0)
+100%
|
24
N/A
|
24
-1%
|
(0)
N/A
|
(1)
-173%
|
(1)
N/A
|
(0)
+73%
|
(0)
-63%
|
(1)
-327%
|
(2)
-47%
|
(4)
-159%
|
(5)
-14%
|
(2)
+50%
|
(5)
-128%
|
(7)
-21%
|
(5)
+25%
|
(4)
+24%
|
(2)
+46%
|
(2)
-7%
|
(4)
-88%
|
(5)
-15%
|
(3)
+27%
|
(3)
+3%
|
(7)
-112%
|
(12)
-65%
|
(11)
+4%
|
(11)
+1%
|
(11)
+4%
|
|
EPS (Diluted) |
-201.76
N/A
|
-61
+70%
|
-2 469.25
-3 948%
|
-3 822.6
-55%
|
-2 578.08
+33%
|
-1 403.5
+46%
|
-652.15
+54%
|
-853.75
-31%
|
-1 296.99
-52%
|
-1 305.99
-1%
|
-2 228
-71%
|
-2 680
-20%
|
-680
+75%
|
-2
+100%
|
2 415
N/A
|
1 201
-50%
|
-11
N/A
|
-0.57
+95%
|
-0.09
+84%
|
-0.01
+89%
|
-0.01
N/A
|
-0.22
-2 100%
|
-0.22
N/A
|
-0.13
+41%
|
-0.04
+69%
|
-0.02
+50%
|
-0.04
-100%
|
-0.04
N/A
|
-0.02
+50%
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|