Vonex Ltd
ASX:VN8
Income Statement
Earnings Waterfall
Vonex Ltd
Income Statement
Vonex Ltd
| Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
0
|
4
|
0
|
2
|
|
| Revenue |
0
N/A
|
0
-14%
|
0
-17%
|
0
+280%
|
0
-63%
|
(0)
N/A
|
0
N/A
|
0
+48%
|
0
-50%
|
0
-45%
|
0
+191%
|
0
+9%
|
0
-31%
|
0
-29%
|
3
+1 494%
|
6
+113%
|
5
-20%
|
2
-64%
|
0
-89%
|
0
-53%
|
0
-44%
|
0
-40%
|
0
N/A
|
0
N/A
|
0
N/A
|
3
+43 406%
|
7
+110%
|
8
+10%
|
8
+5%
|
8
+5%
|
9
+4%
|
10
+15%
|
14
+34%
|
18
+30%
|
19
+8%
|
24
+27%
|
34
+40%
|
40
+18%
|
46
+14%
|
51
+11%
|
48
-5%
|
47
-3%
|
45
-5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
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
|
(2)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(8)
|
(11)
|
(13)
|
(14)
|
(17)
|
(21)
|
(25)
|
(28)
|
(27)
|
(26)
|
(25)
|
|
| 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
|
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
N/A
|
2
+121%
|
3
+21%
|
3
+8%
|
3
+6%
|
3
+5%
|
5
+35%
|
6
+22%
|
6
+15%
|
6
+2%
|
10
+61%
|
17
+66%
|
20
+15%
|
21
+5%
|
23
+11%
|
22
-6%
|
21
-1%
|
20
-7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(4)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(9)
|
(12)
|
(6)
|
(17)
|
(17)
|
(6)
|
(7)
|
(6)
|
(8)
|
(10)
|
(13)
|
(15)
|
(19)
|
(22)
|
(23)
|
(19)
|
(19)
|
(18)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(8)
|
(12)
|
(6)
|
(17)
|
(17)
|
(6)
|
(6)
|
(7)
|
(9)
|
(8)
|
(9)
|
(13)
|
(16)
|
(19)
|
(20)
|
(17)
|
(16)
|
(16)
|
|
| Research & Development |
0
|
(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
|
|
| Depreciation & Amortization |
(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)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Other Operating Expenses |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
1
|
1
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
1
|
0
|
0
|
2
|
|
| Operating Income |
(1)
N/A
|
(1)
-23%
|
(1)
+56%
|
(1)
-17%
|
(0)
+68%
|
(1)
-245%
|
(1)
+13%
|
(1)
-48%
|
(1)
-49%
|
(2)
-4%
|
(1)
+25%
|
(1)
+20%
|
(1)
-53%
|
(4)
-163%
|
1
N/A
|
4
+189%
|
3
-23%
|
0
-90%
|
(2)
N/A
|
(3)
-34%
|
(2)
+27%
|
(2)
+2%
|
(2)
+26%
|
(1)
+47%
|
(1)
+21%
|
(8)
-1 020%
|
(9)
-22%
|
(3)
+66%
|
(14)
-350%
|
(14)
-1%
|
(3)
+81%
|
(2)
+29%
|
(1)
+65%
|
(2)
-121%
|
(3)
-116%
|
(2)
+26%
|
2
N/A
|
1
-66%
|
(2)
N/A
|
0
N/A
|
2
+551%
|
2
+16%
|
2
-5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(3)
|
|
| Non-Reccuring Items |
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(72)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
(20)
|
(19)
|
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
|
|
| Total Other Income |
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
|
|
| Pre-Tax Income |
(2)
N/A
|
(2)
+5%
|
(1)
+30%
|
(1)
+36%
|
(1)
+23%
|
(1)
-43%
|
(1)
+7%
|
(1)
-38%
|
(1)
-49%
|
(2)
-4%
|
(1)
+22%
|
(1)
+11%
|
(4)
-255%
|
(4)
-8%
|
0
N/A
|
3
+3 850%
|
3
-15%
|
0
-95%
|
(2)
N/A
|
(3)
-45%
|
(3)
+20%
|
(2)
+9%
|
(2)
+14%
|
(2)
+20%
|
(73)
-4 278%
|
(8)
+89%
|
(10)
-22%
|
(4)
+64%
|
(15)
-316%
|
(15)
+1%
|
(3)
+81%
|
(2)
+29%
|
(1)
+62%
|
(2)
-111%
|
(4)
-160%
|
(3)
+21%
|
(0)
+95%
|
(21)
-12 608%
|
(23)
-10%
|
(3)
+86%
|
(2)
+38%
|
(1)
+42%
|
(0)
+83%
|
|
| 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
|
1
|
1
|
1
|
1
|
0
|
|
| Income from Continuing Operations |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(4)
|
(4)
|
0
|
3
|
3
|
0
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(73)
|
(8)
|
(10)
|
(4)
|
(15)
|
(15)
|
(3)
|
(2)
|
(1)
|
(2)
|
(4)
|
(3)
|
0
|
(21)
|
(23)
|
(3)
|
(1)
|
(1)
|
(0)
|
|
| Income to Minority Interest |
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
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
-15%
|
(1)
+21%
|
(1)
+32%
|
(1)
+23%
|
(1)
-43%
|
(1)
+7%
|
(1)
-38%
|
(1)
-49%
|
(2)
-4%
|
(1)
+22%
|
(1)
+11%
|
(4)
-255%
|
(4)
-8%
|
0
N/A
|
3
+3 850%
|
3
-15%
|
0
-95%
|
(2)
N/A
|
(3)
-44%
|
(3)
+22%
|
(2)
+8%
|
(2)
+16%
|
(2)
+23%
|
(73)
-4 641%
|
(8)
+89%
|
(10)
-22%
|
(4)
+64%
|
(15)
-316%
|
(15)
+1%
|
(3)
+81%
|
(2)
+29%
|
(1)
+65%
|
(2)
-118%
|
(4)
-159%
|
(3)
+27%
|
0
N/A
|
(21)
N/A
|
(23)
-10%
|
(3)
+89%
|
(1)
+47%
|
(1)
+51%
|
(0)
+82%
|
|
| EPS (Diluted) |
-0.82
N/A
|
-0.86
-5%
|
-0.65
+24%
|
-0.43
+34%
|
-0.36
+16%
|
-0.53
-47%
|
-0.14
+74%
|
-0.19
-36%
|
-0.28
-47%
|
-0.21
+25%
|
-0.16
+24%
|
-0.13
+19%
|
-0.36
-177%
|
-0.28
+22%
|
0.01
N/A
|
0.17
+1 600%
|
0.07
-59%
|
0
N/A
|
-0.04
N/A
|
-0.05
-25%
|
-0.03
+40%
|
-0.02
+33%
|
-0.02
N/A
|
-0.01
+50%
|
-0.25
-2 400%
|
-0.07
+72%
|
-0.02
+71%
|
-0.02
N/A
|
-0.21
-950%
|
-0.09
+57%
|
-0.02
+78%
|
-0.01
+50%
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
0
N/A
|
-0.06
N/A
|
-0.07
-17%
|
-0.01
+86%
|
0
N/A
|
0
N/A
|
0
N/A
|
|