Brainchip Holdings Ltd
OTC:BRCHF
Income Statement
Earnings Waterfall
Brainchip Holdings Ltd
Income Statement
Brainchip Holdings Ltd
| 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 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1
N/A
|
0
-30%
|
0
-51%
|
0
-59%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+45%
|
0
+1 393%
|
0
+88%
|
0
-4%
|
1
+138%
|
1
+48%
|
1
-46%
|
0
-85%
|
0
-71%
|
0
+442%
|
1
+624%
|
2
+82%
|
6
+256%
|
5
-10%
|
0
-93%
|
0
-35%
|
0
-4%
|
0
+78%
|
1
+230%
|
|
| Gross Profit | |||||||||||||||||||||||||||
| Cost of Revenue |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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
|
1
+844%
|
1
+91%
|
5
+292%
|
5
-10%
|
0
-95%
|
0
-56%
|
0
+24%
|
(0)
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(1)
|
(27)
|
(28)
|
(5)
|
(10)
|
(14)
|
(17)
|
(17)
|
(13)
|
(11)
|
(13)
|
(11)
|
(15)
|
(21)
|
(25)
|
(27)
|
(31)
|
(29)
|
(23)
|
(23)
|
(22)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(27)
|
(27)
|
(3)
|
(8)
|
(12)
|
(15)
|
(13)
|
(8)
|
(6)
|
(6)
|
(6)
|
(8)
|
(11)
|
(15)
|
(17)
|
(22)
|
(20)
|
(15)
|
(15)
|
(14)
|
|
| Research & Development |
(2)
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(7)
|
(6)
|
(7)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
|
| Depreciation & Amortization |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
|
| Operating Income |
(3)
N/A
|
(3)
+9%
|
(3)
-17%
|
(3)
-3%
|
(0)
+89%
|
(1)
-59%
|
(27)
-4 689%
|
(28)
-3%
|
(5)
+83%
|
(10)
-105%
|
(14)
-45%
|
(16)
-18%
|
(16)
+4%
|
(12)
+23%
|
(11)
+11%
|
(13)
-16%
|
(11)
+12%
|
(14)
-24%
|
(20)
-44%
|
(20)
+1%
|
(22)
-14%
|
(31)
-37%
|
(29)
+6%
|
(23)
+20%
|
(23)
-2%
|
(22)
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(11)
|
(11)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
1
|
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
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(3)
N/A
|
(3)
+9%
|
(3)
-13%
|
(3)
+18%
|
(0)
+86%
|
(1)
-160%
|
(27)
-2 835%
|
(28)
-4%
|
(5)
+83%
|
(10)
-96%
|
(14)
-45%
|
(16)
-19%
|
(17)
-1%
|
(12)
+26%
|
(11)
+8%
|
(14)
-21%
|
(27)
-96%
|
(29)
-9%
|
(21)
+28%
|
(20)
+4%
|
(22)
-11%
|
(31)
-40%
|
(29)
+7%
|
(23)
+20%
|
(24)
-5%
|
(22)
+9%
|
|
| 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)
|
|
| Income from Continuing Operations |
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(1)
|
(27)
|
(28)
|
(5)
|
(10)
|
(14)
|
(16)
|
(17)
|
(12)
|
(11)
|
(14)
|
(27)
|
(29)
|
(21)
|
(20)
|
(22)
|
(31)
|
(29)
|
(23)
|
(24)
|
(22)
|
|
| Net Income (Common) |
(3)
N/A
|
(3)
+9%
|
(3)
-13%
|
(3)
+18%
|
(0)
+86%
|
(1)
-157%
|
(27)
-2 874%
|
(29)
-6%
|
(5)
+82%
|
(9)
-79%
|
(14)
-51%
|
(16)
-19%
|
(17)
-1%
|
(12)
+26%
|
(11)
+8%
|
(14)
-21%
|
(27)
-96%
|
(29)
-9%
|
(21)
+28%
|
(20)
+5%
|
(22)
-11%
|
(31)
-40%
|
(29)
+7%
|
(23)
+19%
|
(24)
-5%
|
(22)
+9%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
0
N/A
|
0
N/A
|
-0.08
N/A
|
-0.03
+63%
|
-0.01
+67%
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
|