Starpharma Holdings Ltd
ASX:SPL
Income Statement
Earnings Waterfall
Starpharma Holdings Ltd
Revenue
|
10.6m
AUD
|
Cost of Revenue
|
-779k
AUD
|
Gross Profit
|
9.8m
AUD
|
Operating Expenses
|
-18.3m
AUD
|
Operating Income
|
-8.4m
AUD
|
Other Expenses
|
31k
AUD
|
Net Income
|
-8.4m
AUD
|
Income Statement
Starpharma Holdings Ltd
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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2
N/A
|
1
-13%
|
1
+3%
|
2
+43%
|
4
+100%
|
7
+71%
|
10
+36%
|
10
+0%
|
10
+3%
|
10
+1%
|
9
-5%
|
10
+5%
|
8
-22%
|
6
-23%
|
5
-17%
|
3
-33%
|
3
-23%
|
3
+14%
|
3
+3%
|
2
-18%
|
2
-24%
|
1
-33%
|
1
+1%
|
2
+35%
|
5
+177%
|
5
-3%
|
1
-70%
|
4
+164%
|
5
+34%
|
5
+1%
|
4
-12%
|
3
-38%
|
8
+184%
|
7
-8%
|
3
-61%
|
2
-22%
|
4
+97%
|
5
+16%
|
5
-6%
|
4
-8%
|
11
+153%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
|
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
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
|
2
N/A
|
7
+177%
|
6
-9%
|
2
-64%
|
1
-39%
|
3
+107%
|
2
-25%
|
2
+3%
|
3
+41%
|
10
+219%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(7)
|
(7)
|
(9)
|
(11)
|
(12)
|
(14)
|
(16)
|
(17)
|
(18)
|
(18)
|
(15)
|
(14)
|
(13)
|
(12)
|
(13)
|
(12)
|
(12)
|
(17)
|
(14)
|
(8)
|
(11)
|
(16)
|
(19)
|
(21)
|
(25)
|
(26)
|
(21)
|
(19)
|
(26)
|
(15)
|
(16)
|
(17)
|
(20)
|
(21)
|
(21)
|
(22)
|
(21)
|
(19)
|
(18)
|
(19)
|
(18)
|
|
Selling, General & Administrative |
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(4)
|
(4)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(8)
|
(5)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
|
Research & Development |
(4)
|
(4)
|
(6)
|
(7)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(10)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(12)
|
(9)
|
(4)
|
(7)
|
(11)
|
(14)
|
(16)
|
(21)
|
(25)
|
(19)
|
(16)
|
(21)
|
(15)
|
(15)
|
(16)
|
(18)
|
(20)
|
(21)
|
(22)
|
(21)
|
(19)
|
(10)
|
(19)
|
(20)
|
|
Depreciation & Amortization |
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(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
|
3
|
2
|
3
|
2
|
4
|
4
|
5
|
6
|
6
|
6
|
7
|
8
|
7
|
(1)
|
8
|
9
|
|
Operating Income |
(5)
N/A
|
(6)
-9%
|
(8)
-32%
|
(9)
-10%
|
(8)
+5%
|
(7)
+15%
|
(7)
+3%
|
(8)
-17%
|
(8)
-6%
|
(8)
+1%
|
(6)
+26%
|
(4)
+28%
|
(5)
-15%
|
(6)
-28%
|
(8)
-28%
|
(9)
-10%
|
(9)
-3%
|
(14)
-48%
|
(11)
+21%
|
(5)
+52%
|
(9)
-72%
|
(15)
-63%
|
(18)
-20%
|
(19)
-8%
|
(20)
-8%
|
(21)
-4%
|
(20)
+8%
|
(15)
+22%
|
(21)
-41%
|
(10)
+52%
|
(11)
-10%
|
(14)
-26%
|
(13)
+10%
|
(15)
-14%
|
(19)
-31%
|
(21)
-9%
|
(18)
+16%
|
(16)
+8%
|
(16)
+1%
|
(16)
+3%
|
(8)
+47%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
0
|
0
|
1
|
1
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Non-Reccuring Items |
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
|
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
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(5)
N/A
|
(6)
-1%
|
(8)
-39%
|
(8)
-2%
|
(7)
+5%
|
(8)
-2%
|
(7)
+3%
|
(8)
-9%
|
(8)
-3%
|
(8)
0%
|
(6)
+26%
|
(4)
+29%
|
(5)
-15%
|
(6)
-28%
|
(8)
-28%
|
(9)
-10%
|
(9)
-3%
|
(14)
-48%
|
(11)
+21%
|
(5)
+52%
|
(9)
-72%
|
(15)
-63%
|
(18)
-20%
|
(19)
-8%
|
(20)
-8%
|
(21)
-4%
|
(20)
+8%
|
(15)
+22%
|
(21)
-41%
|
(10)
+52%
|
(11)
-10%
|
(14)
-26%
|
(13)
+10%
|
(15)
-14%
|
(19)
-31%
|
(20)
-3%
|
(18)
+10%
|
(16)
+9%
|
(16)
+1%
|
(16)
+2%
|
(8)
+46%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(5)
|
(6)
|
(8)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(4)
|
(5)
|
(6)
|
(8)
|
(9)
|
(9)
|
(14)
|
(11)
|
(5)
|
(9)
|
(15)
|
(18)
|
(19)
|
(20)
|
(21)
|
(20)
|
(15)
|
(21)
|
(10)
|
(11)
|
(14)
|
(13)
|
(15)
|
(19)
|
(20)
|
(18)
|
(16)
|
(16)
|
(16)
|
(8)
|
|
Income to Minority Interest |
(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
|
|
Net Income (Common) |
(6)
N/A
|
(6)
+9%
|
(8)
-39%
|
(8)
-2%
|
(7)
+5%
|
(8)
-2%
|
(7)
+3%
|
(7)
+0%
|
(7)
+3%
|
(7)
-7%
|
(6)
+24%
|
(4)
+28%
|
(5)
-17%
|
(6)
-32%
|
(8)
-26%
|
(9)
-11%
|
(9)
-5%
|
(14)
-45%
|
(11)
+21%
|
(5)
+52%
|
(9)
-72%
|
(15)
-63%
|
(18)
-20%
|
(19)
-8%
|
(20)
-8%
|
(23)
-11%
|
(22)
+4%
|
8
N/A
|
2
-76%
|
(10)
N/A
|
(11)
-10%
|
(14)
-26%
|
(13)
+10%
|
(15)
-14%
|
(19)
-31%
|
(20)
-3%
|
(18)
+10%
|
(16)
+9%
|
(16)
+1%
|
(16)
+2%
|
(8)
+46%
|
|
EPS (Diluted) |
-0.06
N/A
|
-0.05
+17%
|
-0.07
-40%
|
-0.07
N/A
|
-0.07
N/A
|
-0.06
+14%
|
-0.05
+17%
|
-0.05
N/A
|
-0.04
+20%
|
-0.04
N/A
|
-0.03
+25%
|
-0.02
+33%
|
-0.02
N/A
|
-0.03
-50%
|
-0.04
-33%
|
-0.04
N/A
|
-0.04
N/A
|
-0.05
-25%
|
-0.04
+20%
|
-0.02
+50%
|
-0.03
-50%
|
-0.05
-67%
|
-0.06
-20%
|
-0.06
N/A
|
-0.06
N/A
|
-0.06
N/A
|
-0.05
+17%
|
0.02
N/A
|
0
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.03
+25%
|
-0.04
-33%
|
-0.05
-25%
|
-0.05
N/A
|
-0.04
+20%
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.02
+50%
|