BlackWall Property Trust
ASX:WOT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
BlackWall Property Trust
ASX:WOT
|
AU |
|
C
|
COSCO SHIPPING Ports Ltd
OTC:CSPKY
|
HK |
|
S
|
Synthiko Foils Ltd
BSE:513307
|
IN |
|
Epwin Group PLC
LSE:EPWN
|
UK |
Income Statement
Earnings Waterfall
BlackWall Property Trust
Income Statement
BlackWall Property Trust
| Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||
| Interest Expense |
3
|
2
|
3
|
4
|
4
|
6
|
8
|
10
|
10
|
9
|
0
|
0
|
|
| Revenue |
25
N/A
|
24
-3%
|
30
+27%
|
37
+23%
|
40
+7%
|
46
+15%
|
49
+5%
|
51
+6%
|
50
-3%
|
47
-5%
|
47
-1%
|
48
+1%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
(7)
|
(6)
|
(12)
|
(16)
|
(19)
|
(19)
|
(25)
|
(27)
|
(26)
|
(26)
|
(28)
|
(29)
|
|
| Gross Profit |
17
N/A
|
18
+2%
|
18
+1%
|
21
+18%
|
21
-2%
|
27
+32%
|
23
-16%
|
25
+7%
|
24
-2%
|
21
-13%
|
19
-8%
|
19
-1%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(3)
|
(4)
|
(6)
|
(9)
|
(10)
|
(10)
|
(12)
|
(10)
|
(15)
|
(15)
|
(13)
|
(13)
|
|
| Selling, General & Administrative |
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(11)
|
(11)
|
(8)
|
(8)
|
|
| Depreciation & Amortization |
0
|
0
|
(1)
|
0
|
(3)
|
0
|
(4)
|
(2)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(3)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
14
N/A
|
14
-1%
|
12
-14%
|
12
+3%
|
10
-16%
|
17
+67%
|
11
-35%
|
15
+29%
|
9
-38%
|
5
-39%
|
6
+17%
|
6
-1%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
10
|
(18)
|
(1)
|
(6)
|
26
|
23
|
(17)
|
(28)
|
(15)
|
(9)
|
(11)
|
(16)
|
|
| Non-Reccuring Items |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
5
|
6
|
0
|
(0)
|
1
|
|
| Gain/Loss on Disposition of Assets |
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
|
|
| Pre-Tax Income |
24
N/A
|
(4)
N/A
|
12
N/A
|
7
-42%
|
37
+435%
|
40
+9%
|
(6)
N/A
|
(9)
-56%
|
(0)
+99%
|
(3)
-4 862%
|
(4)
-37%
|
(9)
-100%
|
|
| Net Income | |||||||||||||
| Tax Provision |
0
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(0)
|
(0)
|
1
|
1
|
0
|
(0)
|
|
| Income from Continuing Operations |
24
|
(4)
|
10
|
4
|
34
|
37
|
(6)
|
(9)
|
1
|
(2)
|
(4)
|
(9)
|
|
| Income to Minority Interest |
(16)
|
(1)
|
(4)
|
(1)
|
(4)
|
(4)
|
7
|
7
|
(1)
|
(1)
|
(0)
|
0
|
|
| Net Income (Common) |
7
N/A
|
(4)
N/A
|
6
N/A
|
4
-37%
|
31
+753%
|
34
+10%
|
1
-98%
|
(2)
N/A
|
0
N/A
|
(3)
N/A
|
(5)
-54%
|
(9)
-83%
|
|
| EPS (Diluted) |
0.05
N/A
|
-0.03
N/A
|
0.04
N/A
|
0.02
-50%
|
0.19
+850%
|
0.21
+11%
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.06
-100%
|
|