Wiseway Group Ltd
ASX:WWG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Wiseway Group Ltd
ASX:WWG
|
AU |
Income Statement
Earnings Waterfall
Wiseway Group Ltd
Income Statement
Wiseway Group Ltd
| 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 |
2
|
0
|
1
|
0
|
1
|
0
|
2
|
0
|
2
|
0
|
2
|
0
|
|
| Revenue |
103
N/A
|
127
+24%
|
127
0%
|
135
+6%
|
131
-3%
|
108
-18%
|
107
-1%
|
104
-3%
|
112
+8%
|
144
+28%
|
187
+30%
|
203
+9%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
(75)
|
(92)
|
(95)
|
(103)
|
(103)
|
(83)
|
(73)
|
(68)
|
(75)
|
(100)
|
(133)
|
(146)
|
|
| Gross Profit |
28
N/A
|
35
+25%
|
32
-9%
|
32
+2%
|
28
-13%
|
25
-11%
|
34
+35%
|
36
+7%
|
37
+4%
|
44
+17%
|
54
+23%
|
57
+6%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(28)
|
(29)
|
(29)
|
(30)
|
(34)
|
(36)
|
(36)
|
(34)
|
(35)
|
(40)
|
(47)
|
(49)
|
|
| Selling, General & Administrative |
(23)
|
(23)
|
(23)
|
(25)
|
(28)
|
(30)
|
(30)
|
(29)
|
(29)
|
(34)
|
(40)
|
(42)
|
|
| Depreciation & Amortization |
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
|
| Operating Income |
(0)
N/A
|
6
N/A
|
3
-52%
|
2
-25%
|
(6)
N/A
|
(12)
-97%
|
(2)
+83%
|
2
N/A
|
2
+20%
|
4
+48%
|
7
+87%
|
8
+15%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(2)
N/A
|
5
N/A
|
2
-67%
|
1
-40%
|
(7)
N/A
|
(13)
-84%
|
(4)
+71%
|
0
N/A
|
1
+122%
|
2
+171%
|
5
+195%
|
6
+26%
|
|
| Net Income | |||||||||||||
| Tax Provision |
(2)
|
0
|
0
|
(1)
|
(1)
|
(0)
|
1
|
1
|
0
|
(0)
|
0
|
(0)
|
|
| Income from Continuing Operations |
(3)
|
5
|
2
|
0
|
(8)
|
(14)
|
(3)
|
1
|
1
|
1
|
5
|
6
|
|
| Income to Minority Interest |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
|
| Net Income (Common) |
(3)
N/A
|
5
N/A
|
2
-64%
|
0
-98%
|
(8)
N/A
|
(13)
-67%
|
(3)
+77%
|
1
N/A
|
1
-43%
|
1
+68%
|
4
+326%
|
5
+26%
|
|
| EPS (Diluted) |
-0.02
N/A
|
0.03
N/A
|
0.01
-67%
|
0
N/A
|
-0.06
N/A
|
-0.09
-50%
|
-0.02
+78%
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.03
+200%
|
0.03
N/A
|
|