29Metals Ltd
ASX:29M
Income Statement
Earnings Waterfall
29Metals Ltd
Income Statement
29Metals Ltd
| Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|
| Revenue | |||||||
| Interest Expense |
14
|
20
|
25
|
25
|
27
|
0
|
|
| Revenue |
721
N/A
|
599
-17%
|
450
-25%
|
458
+2%
|
551
+20%
|
579
+5%
|
|
| Gross Profit | |||||||
| Cost of Revenue |
(717)
|
(667)
|
(541)
|
(524)
|
(563)
|
(536)
|
|
| Gross Profit |
4
N/A
|
(68)
N/A
|
(91)
-34%
|
(66)
+27%
|
(12)
+83%
|
43
N/A
|
|
| Operating Income | |||||||
| Operating Expenses |
(34)
|
(37)
|
(42)
|
(58)
|
(100)
|
(55)
|
|
| Selling, General & Administrative |
(33)
|
(37)
|
(34)
|
(34)
|
(33)
|
(34)
|
|
| Research & Development |
0
|
0
|
(5)
|
0
|
(4)
|
(5)
|
|
| Depreciation & Amortization |
(0)
|
0
|
(3)
|
0
|
(0)
|
(9)
|
|
| Other Operating Expenses |
0
|
0
|
(0)
|
(23)
|
(62)
|
(7)
|
|
| Operating Income |
(30)
N/A
|
(104)
-251%
|
(133)
-28%
|
(124)
+7%
|
(111)
+10%
|
(12)
+89%
|
|
| Pre-Tax Income | |||||||
| Interest Income Expense |
(29)
|
(31)
|
(23)
|
(32)
|
(60)
|
(43)
|
|
| Non-Reccuring Items |
0
|
(230)
|
(219)
|
(22)
|
1
|
29
|
|
| Total Other Income |
(7)
|
(9)
|
(7)
|
(7)
|
(8)
|
(8)
|
|
| Pre-Tax Income |
(66)
N/A
|
(374)
-468%
|
(382)
-2%
|
(185)
+52%
|
(178)
+4%
|
(33)
+81%
|
|
| Net Income | |||||||
| Tax Provision |
19
|
20
|
(58)
|
(58)
|
0
|
0
|
|
| Income from Continuing Operations |
(47)
|
(354)
|
(440)
|
(243)
|
(178)
|
(33)
|
|
| Net Income (Common) |
(47)
N/A
|
(354)
-650%
|
(440)
-24%
|
(243)
+45%
|
(178)
+27%
|
(33)
+81%
|
|
| EPS (Diluted) |
-0.08
N/A
|
-0.65
-713%
|
-0.66
-2%
|
-0.28
+58%
|
-0.22
+21%
|
-0.02
+91%
|
|