Sensen Networks Ltd
ASX:SNS
Income Statement
Earnings Waterfall
Sensen Networks Ltd
Income Statement
Sensen Networks 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 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Revenue |
3
N/A
|
3
-4%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+650%
|
2
+369%
|
4
+105%
|
4
-10%
|
0
-98%
|
(1)
N/A
|
0
N/A
|
0
-12%
|
0
-17%
|
0
+50%
|
0
-80%
|
2
+18 007%
|
4
+126%
|
4
+11%
|
4
-17%
|
3
-9%
|
4
+11%
|
4
+16%
|
6
+26%
|
6
+9%
|
9
+52%
|
11
+21%
|
11
-2%
|
11
+5%
|
12
+7%
|
12
+1%
|
15
+26%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
(4)
|
(0)
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Gross Profit |
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
+650%
|
1
+33%
|
0
-28%
|
0
-67%
|
(0)
N/A
|
(0)
-3 800%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
2
+74%
|
2
+8%
|
2
-24%
|
1
-20%
|
3
+109%
|
3
+23%
|
4
+2%
|
4
+11%
|
6
+45%
|
7
+21%
|
7
+9%
|
8
+12%
|
9
+5%
|
9
+1%
|
12
+37%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(11)
|
(9)
|
(2)
|
(1)
|
(1)
|
(0)
|
(2)
|
(6)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(13)
|
(18)
|
(16)
|
(14)
|
(13)
|
(12)
|
(12)
|
(11)
|
|
| Selling, General & Administrative |
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(12)
|
(9)
|
1
|
(1)
|
(1)
|
(0)
|
(2)
|
(5)
|
(7)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(14)
|
(19)
|
(19)
|
(15)
|
(14)
|
(13)
|
(13)
|
(13)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(3)
|
(5)
|
(3)
|
(2)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(0)
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
5
|
2
|
2
|
3
|
1
|
3
|
2
|
2
|
2
|
3
|
3
|
2
|
|
| Operating Income |
1
N/A
|
1
+23%
|
(0)
N/A
|
(0)
+36%
|
(0)
N/A
|
(0)
-156%
|
(0)
N/A
|
(2)
-596%
|
(3)
-62%
|
(2)
+15%
|
(3)
-57%
|
(4)
-14%
|
(3)
+28%
|
(12)
-311%
|
(9)
+21%
|
(2)
+76%
|
(1)
+66%
|
(1)
+34%
|
(0)
+69%
|
(1)
-590%
|
(4)
-260%
|
(6)
-41%
|
(5)
+8%
|
(4)
+18%
|
(4)
+16%
|
(2)
+40%
|
(3)
-34%
|
(9)
-226%
|
(12)
-30%
|
(10)
+20%
|
(7)
+28%
|
(4)
+37%
|
(3)
+29%
|
(3)
+16%
|
1
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(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)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(0)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(0)
|
(0)
|
(1)
|
(4)
|
(3)
|
(3)
|
0
|
(0)
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
1
N/A
|
(6)
N/A
|
(7)
-17%
|
(0)
+99%
|
(0)
N/A
|
(0)
-167%
|
(0)
N/A
|
(7)
-2 704%
|
(8)
-16%
|
(2)
+68%
|
(4)
-64%
|
(5)
-29%
|
(6)
-11%
|
(13)
-124%
|
(12)
+11%
|
(2)
+83%
|
(0)
+78%
|
(0)
+53%
|
(0)
+62%
|
(7)
-8 631%
|
(9)
-42%
|
(6)
+39%
|
(5)
+9%
|
(4)
+17%
|
(4)
+14%
|
(2)
+38%
|
(3)
-32%
|
(9)
-214%
|
(12)
-30%
|
(10)
+19%
|
(7)
+26%
|
(5)
+34%
|
(4)
+27%
|
(3)
+14%
|
1
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
0
|
(7)
|
(8)
|
(0)
|
(0)
|
(0)
|
(0)
|
(7)
|
(8)
|
(2)
|
(4)
|
(5)
|
(6)
|
(14)
|
(12)
|
(2)
|
(0)
|
0
|
0
|
(7)
|
(9)
|
(6)
|
(5)
|
(4)
|
(4)
|
(2)
|
(3)
|
(9)
|
(12)
|
(10)
|
(7)
|
(5)
|
(4)
|
(3)
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(1)
N/A
|
(8)
-524%
|
(8)
+10%
|
(0)
+99%
|
(0)
N/A
|
(0)
-167%
|
(0)
N/A
|
(7)
-2 667%
|
(8)
-14%
|
(2)
+71%
|
(4)
-64%
|
(5)
-33%
|
(4)
+23%
|
(11)
-194%
|
(12)
-5%
|
(2)
+83%
|
(0)
+78%
|
0
N/A
|
0
+36%
|
(7)
N/A
|
(9)
-41%
|
(6)
+39%
|
(5)
+5%
|
(4)
+16%
|
(4)
+16%
|
(2)
+38%
|
(3)
-32%
|
(9)
-213%
|
(12)
-28%
|
(10)
+19%
|
(7)
+24%
|
(5)
+34%
|
(4)
+27%
|
(3)
+13%
|
0
N/A
|
|
| EPS (Diluted) |
-2.62
N/A
|
-1.79
+32%
|
-1.6
+11%
|
-0.02
+99%
|
-0.02
N/A
|
-0.05
-150%
|
-0.2
-300%
|
-0.6
-200%
|
-0.72
-20%
|
-0.16
+78%
|
-0.24
-50%
|
-0.33
-38%
|
-0.25
+24%
|
-0.71
-184%
|
-0.7
+1%
|
-0.11
+84%
|
-0.02
+82%
|
0.02
N/A
|
0.02
N/A
|
-0.05
N/A
|
-0.04
+20%
|
-0.02
+50%
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|