Vection Technologies Ltd
ASX:VR1
Income Statement
Earnings Waterfall
Vection Technologies Ltd
Income Statement
Vection Technologies Ltd
| 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
|
1
|
0
|
1
|
|
| Revenue |
0
N/A
|
0
+373%
|
0
+86%
|
1
+101%
|
1
+43%
|
3
+116%
|
3
+4%
|
2
-43%
|
3
+100%
|
12
+247%
|
19
+55%
|
18
-5%
|
26
+49%
|
29
+12%
|
34
+15%
|
36
+6%
|
38
+4%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(7)
|
(11)
|
(10)
|
(19)
|
(24)
|
(24)
|
(23)
|
(19)
|
|
| 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
|
3
N/A
|
5
+108%
|
7
+32%
|
7
+1%
|
7
-3%
|
6
-17%
|
10
+69%
|
13
+29%
|
18
+44%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(4)
|
(7)
|
(4)
|
(5)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(9)
|
(13)
|
(15)
|
(14)
|
(15)
|
(16)
|
(15)
|
(25)
|
|
| Selling, General & Administrative |
(4)
|
(6)
|
(4)
|
(4)
|
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
(8)
|
(12)
|
(14)
|
(13)
|
(14)
|
(14)
|
(13)
|
(20)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(5)
|
|
| Other Operating Expenses |
0
|
(2)
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(3)
N/A
|
(7)
-103%
|
(3)
+54%
|
(4)
-17%
|
(1)
+67%
|
(1)
+47%
|
(1)
-57%
|
(2)
-111%
|
(2)
-7%
|
(3)
-39%
|
(6)
-89%
|
(8)
-31%
|
(7)
+8%
|
(9)
-28%
|
(6)
+36%
|
(3)
+57%
|
(6)
-146%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(4)
|
(3)
|
(2)
|
(3)
|
(1)
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
|
| Pre-Tax Income |
(5)
N/A
|
(8)
-77%
|
(3)
+59%
|
(4)
-17%
|
(5)
-13%
|
(4)
+12%
|
(1)
+71%
|
(2)
-99%
|
(2)
-5%
|
(3)
-39%
|
(7)
-106%
|
(13)
-82%
|
(11)
+13%
|
(12)
-9%
|
(10)
+19%
|
(4)
+54%
|
(8)
-82%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(5)
|
(8)
|
(3)
|
(4)
|
(5)
|
(4)
|
(1)
|
(2)
|
(3)
|
(3)
|
(7)
|
(13)
|
(11)
|
(12)
|
(10)
|
(5)
|
(8)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Net Income (Common) |
(6)
N/A
|
(10)
-65%
|
(4)
+61%
|
(4)
-10%
|
(4)
-4%
|
(4)
+2%
|
(1)
+73%
|
(2)
-102%
|
(2)
-2%
|
(3)
-29%
|
(7)
-116%
|
(13)
-88%
|
(11)
+14%
|
(12)
-9%
|
(10)
+16%
|
(5)
+54%
|
(9)
-89%
|
|
| EPS (Diluted) |
-0.11
N/A
|
-0.08
+27%
|
-0.03
+63%
|
-0.03
N/A
|
-0.02
+33%
|
-0.01
+50%
|
0
N/A
|
-0.02
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
|