Universal Biosensors Inc
ASX:UBI
Income Statement
Earnings Waterfall
Universal Biosensors Inc
Income Statement
Universal Biosensors Inc
| Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | 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
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
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
|
|
| Revenue |
0
N/A
|
0
N/A
|
1
N/A
|
3
+152%
|
3
-1%
|
6
+97%
|
6
-10%
|
5
-14%
|
22
+360%
|
24
+7%
|
26
+9%
|
30
+15%
|
18
-38%
|
18
+1%
|
18
0%
|
16
-14%
|
15
-7%
|
18
+19%
|
23
+32%
|
29
+27%
|
30
+1%
|
28
-5%
|
25
-13%
|
18
-25%
|
15
-18%
|
12
-23%
|
8
-28%
|
8
-5%
|
10
+20%
|
11
+18%
|
14
+25%
|
18
+28%
|
17
-7%
|
19
+12%
|
20
+6%
|
17
-14%
|
19
+10%
|
22
+15%
|
23
+5%
|
26
+14%
|
25
-2%
|
25
-1%
|
24
-2%
|
65
+168%
|
69
+6%
|
64
-8%
|
60
-6%
|
14
-76%
|
7
-51%
|
6
-20%
|
4
-28%
|
3
-25%
|
3
+7%
|
4
+32%
|
6
+31%
|
6
+14%
|
6
-8%
|
6
+3%
|
5
-8%
|
5
-9%
|
5
-9%
|
4
-9%
|
4
-1%
|
5
+31%
|
7
+26%
|
7
+3%
|
7
+5%
|
7
-1%
|
6
-11%
|
6
+1%
|
6
-7%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(1)
|
(2)
|
(5)
|
(8)
|
(12)
|
(14)
|
(15)
|
(14)
|
(13)
|
(15)
|
(16)
|
(19)
|
(19)
|
(17)
|
(16)
|
(14)
|
(12)
|
(8)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(4)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
4
+21%
|
5
+29%
|
21
+358%
|
21
-1%
|
21
0%
|
22
+2%
|
6
-73%
|
4
-27%
|
4
-16%
|
2
-38%
|
2
-25%
|
3
+77%
|
7
+126%
|
11
+60%
|
11
+2%
|
11
-3%
|
8
-25%
|
4
-45%
|
3
-22%
|
4
+9%
|
4
+13%
|
5
+29%
|
9
+63%
|
11
+19%
|
13
+22%
|
17
+29%
|
15
-8%
|
17
+12%
|
19
+8%
|
16
-12%
|
18
+7%
|
20
+11%
|
19
-1%
|
21
+9%
|
21
+0%
|
21
+1%
|
22
+0%
|
63
+194%
|
67
+6%
|
61
-9%
|
57
-7%
|
11
-81%
|
3
-69%
|
2
-38%
|
1
-54%
|
0
-57%
|
1
+55%
|
1
+133%
|
2
+46%
|
3
+20%
|
2
-17%
|
2
-14%
|
2
+9%
|
2
-3%
|
2
+11%
|
3
+21%
|
3
0%
|
4
+38%
|
4
+20%
|
4
+0%
|
5
+8%
|
4
-13%
|
4
-1%
|
4
-1%
|
2
-60%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(12)
|
(13)
|
(13)
|
(13)
|
(17)
|
(18)
|
(20)
|
(23)
|
(21)
|
(19)
|
(17)
|
(15)
|
(14)
|
(14)
|
(15)
|
(16)
|
(17)
|
(18)
|
(18)
|
(19)
|
(20)
|
(22)
|
(23)
|
(23)
|
(22)
|
(22)
|
(23)
|
(24)
|
(23)
|
(23)
|
(24)
|
(24)
|
(26)
|
(26)
|
(23)
|
(22)
|
(21)
|
(19)
|
(20)
|
(20)
|
(20)
|
(22)
|
(23)
|
(22)
|
(21)
|
(21)
|
(19)
|
(18)
|
(14)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(17)
|
(20)
|
(23)
|
(25)
|
(26)
|
(25)
|
(35)
|
(34)
|
(21)
|
(20)
|
(20)
|
(20)
|
(21)
|
(22)
|
(22)
|
|
| Selling, General & Administrative |
(10)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(8)
|
(9)
|
(11)
|
(12)
|
(13)
|
(15)
|
(15)
|
(16)
|
(16)
|
(15)
|
(16)
|
(16)
|
(16)
|
|
| Research & Development |
0
|
(8)
|
(8)
|
(7)
|
(12)
|
(13)
|
(15)
|
(18)
|
(15)
|
(13)
|
(11)
|
(9)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(11)
|
(13)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(15)
|
(14)
|
(13)
|
(10)
|
(11)
|
(10)
|
(11)
|
(13)
|
(13)
|
(13)
|
(12)
|
(10)
|
(8)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(9)
|
(11)
|
(13)
|
(13)
|
(12)
|
(11)
|
(9)
|
(7)
|
(5)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
|
| Depreciation & Amortization |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(12)
N/A
|
(13)
-9%
|
(13)
-5%
|
(13)
+3%
|
(17)
-33%
|
(15)
+11%
|
(16)
-9%
|
(18)
-12%
|
1
N/A
|
2
+135%
|
4
+90%
|
6
+62%
|
(8)
N/A
|
(10)
-23%
|
(11)
-19%
|
(14)
-22%
|
(15)
-11%
|
(15)
+5%
|
(11)
+26%
|
(8)
+28%
|
(9)
-18%
|
(12)
-25%
|
(14)
-25%
|
(18)
-26%
|
(18)
+0%
|
(18)
-1%
|
(19)
-3%
|
(18)
+3%
|
(14)
+25%
|
(12)
+10%
|
(10)
+15%
|
(7)
+33%
|
(10)
-49%
|
(8)
+19%
|
(4)
+47%
|
(6)
-24%
|
(4)
+33%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
-3%
|
(1)
N/A
|
(2)
-103%
|
41
N/A
|
46
+13%
|
40
-14%
|
38
-5%
|
(7)
N/A
|
(10)
-53%
|
(10)
0%
|
(12)
-15%
|
(13)
-5%
|
(13)
0%
|
(12)
+7%
|
(11)
+10%
|
(12)
-10%
|
(15)
-30%
|
(18)
-21%
|
(21)
-16%
|
(23)
-8%
|
(24)
-4%
|
(23)
+5%
|
(33)
-43%
|
(31)
+6%
|
(17)
+45%
|
(16)
+5%
|
(16)
0%
|
(16)
-2%
|
(17)
-5%
|
(18)
-5%
|
(20)
-12%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
2
|
2
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
2
|
1
|
2
|
1
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
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
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
2
|
2
|
2
|
3
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
1
|
5
|
7
|
9
|
9
|
8
|
6
|
6
|
6
|
4
|
6
|
5
|
3
|
2
|
7
|
7
|
8
|
7
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
3
|
3
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
5
|
5
|
4
|
5
|
4
|
9
|
9
|
9
|
9
|
4
|
3
|
2
|
3
|
2
|
|
| Pre-Tax Income |
(9)
N/A
|
(9)
+4%
|
(9)
-4%
|
(8)
+8%
|
(12)
-48%
|
(13)
-10%
|
(15)
-16%
|
(18)
-18%
|
1
N/A
|
3
+88%
|
5
+78%
|
7
+52%
|
(7)
N/A
|
(9)
-30%
|
(11)
-28%
|
(13)
-17%
|
(15)
-15%
|
(14)
+4%
|
(10)
+28%
|
(8)
+20%
|
(9)
-12%
|
(11)
-25%
|
(13)
-18%
|
(13)
+5%
|
(12)
+9%
|
(11)
+9%
|
(11)
-3%
|
(12)
-11%
|
(9)
+23%
|
(9)
+8%
|
(6)
+24%
|
(5)
+27%
|
(7)
-38%
|
(5)
+18%
|
(4)
+32%
|
(6)
-55%
|
1
N/A
|
5
+321%
|
5
-6%
|
6
+20%
|
(1)
N/A
|
(3)
-299%
|
(4)
-23%
|
39
N/A
|
42
+7%
|
39
-6%
|
39
-1%
|
(4)
N/A
|
(6)
-63%
|
(5)
+17%
|
(7)
-41%
|
(8)
-18%
|
(8)
+10%
|
(8)
+0%
|
(6)
+17%
|
(7)
-12%
|
(11)
-48%
|
(14)
-30%
|
(16)
-21%
|
(19)
-13%
|
(30)
-61%
|
(29)
+2%
|
(23)
+21%
|
(21)
+10%
|
(7)
+67%
|
(6)
+5%
|
(12)
-81%
|
(12)
-7%
|
(14)
-15%
|
(15)
-3%
|
(17)
-19%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(9)
|
(8)
|
(9)
|
(8)
|
(12)
|
(13)
|
(15)
|
(18)
|
1
|
3
|
5
|
7
|
(7)
|
(9)
|
(11)
|
(13)
|
(15)
|
(14)
|
(10)
|
(8)
|
(9)
|
(11)
|
(13)
|
(13)
|
(12)
|
(11)
|
(11)
|
(12)
|
(9)
|
(9)
|
(6)
|
(5)
|
(7)
|
(5)
|
(4)
|
(6)
|
1
|
5
|
5
|
6
|
(1)
|
(3)
|
(4)
|
39
|
38
|
35
|
35
|
(8)
|
(5)
|
(4)
|
(6)
|
(7)
|
(8)
|
(8)
|
(6)
|
(7)
|
(11)
|
(14)
|
(16)
|
(19)
|
(27)
|
(26)
|
(20)
|
(18)
|
(7)
|
(6)
|
(12)
|
(12)
|
(14)
|
(15)
|
(17)
|
|
| Net Income (Common) |
(9)
N/A
|
(8)
+5%
|
(9)
-4%
|
(8)
+9%
|
(12)
-51%
|
(13)
-10%
|
(15)
-16%
|
(18)
-18%
|
1
N/A
|
3
+88%
|
5
+78%
|
7
+52%
|
(7)
N/A
|
(9)
-30%
|
(11)
-28%
|
(13)
-17%
|
(15)
-15%
|
(14)
+4%
|
(10)
+28%
|
(8)
+20%
|
(9)
-12%
|
(11)
-25%
|
(13)
-18%
|
(13)
+5%
|
(12)
+9%
|
(11)
+9%
|
(11)
-3%
|
(12)
-11%
|
(9)
+23%
|
(9)
+8%
|
(6)
+24%
|
(5)
+27%
|
(7)
-38%
|
(5)
+18%
|
(4)
+32%
|
(6)
-55%
|
1
N/A
|
5
+321%
|
5
-6%
|
6
+20%
|
(1)
N/A
|
(3)
-299%
|
(4)
-23%
|
39
N/A
|
38
-4%
|
35
-7%
|
35
-1%
|
(8)
N/A
|
(5)
+40%
|
(4)
+22%
|
(6)
-56%
|
(7)
-22%
|
(8)
-7%
|
(8)
+0%
|
(6)
+17%
|
(7)
-12%
|
(11)
-48%
|
(14)
-30%
|
(16)
-21%
|
(19)
-13%
|
(27)
-44%
|
(26)
+3%
|
(20)
+23%
|
(18)
+12%
|
(7)
+62%
|
(6)
+5%
|
(12)
-81%
|
(12)
-7%
|
(14)
-15%
|
(15)
-3%
|
(17)
-19%
|
|
| EPS (Diluted) |
-0.07
N/A
|
-0.07
N/A
|
-0.07
N/A
|
-0.06
+14%
|
-0.08
-33%
|
-0.08
N/A
|
-0.09
-12%
|
-0.11
-22%
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.04
+100%
|
-0.04
N/A
|
-0.06
-50%
|
-0.07
-17%
|
-0.08
-14%
|
-0.09
-12%
|
-0.09
N/A
|
-0.1
-11%
|
-0.06
+40%
|
-0.06
N/A
|
-0.07
-17%
|
-0.08
-14%
|
-0.07
+12%
|
-0.07
N/A
|
-0.06
+14%
|
-0.06
N/A
|
-0.07
-17%
|
-0.05
+29%
|
-0.05
N/A
|
-0.04
+20%
|
-0.03
+25%
|
-0.04
-33%
|
-0.03
+25%
|
-0.02
+33%
|
-0.03
-50%
|
0.01
N/A
|
0.03
+200%
|
0.03
N/A
|
0.03
N/A
|
0
N/A
|
-0.02
N/A
|
-0.02
N/A
|
0.23
N/A
|
0.21
-9%
|
0.2
-5%
|
0.19
-5%
|
-0.05
N/A
|
-0.03
+40%
|
-0.02
+33%
|
-0.03
-50%
|
-0.04
-33%
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.06
-50%
|
-0.08
-33%
|
-0.09
-12%
|
-0.1
-11%
|
-0.13
-30%
|
-0.13
N/A
|
-0.1
+23%
|
-0.08
+20%
|
-0.03
+63%
|
-0.03
N/A
|
-0.05
-67%
|
-0.05
N/A
|
-0.05
N/A
|
-0.05
N/A
|
-0.06
-20%
|
|