5E Advanced Materials Inc
ASX:5EA
Income Statement
Earnings Waterfall
5E Advanced Materials Inc
Income Statement
5E Advanced Materials Inc
| Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
1
|
3
|
5
|
7
|
8
|
8
|
6
|
6
|
7
|
7
|
8
|
6
|
4
|
|
| Revenue |
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
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(31)
|
(39)
|
(72)
|
(68)
|
(66)
|
(66)
|
(40)
|
(36)
|
(36)
|
(34)
|
(29)
|
(36)
|
(62)
|
(64)
|
(49)
|
(44)
|
(24)
|
|
| Selling, General & Administrative |
(19)
|
(25)
|
(56)
|
(55)
|
(54)
|
(54)
|
(29)
|
(25)
|
(27)
|
(26)
|
(23)
|
(24)
|
(23)
|
(19)
|
(19)
|
(14)
|
(13)
|
|
| Research & Development |
(4)
|
(4)
|
(6)
|
(13)
|
(10)
|
(12)
|
(12)
|
(10)
|
(8)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(5)
|
(5)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(5)
|
(10)
|
(15)
|
(20)
|
(20)
|
(20)
|
|
| Other Operating Expenses |
(8)
|
(10)
|
(10)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
(24)
|
(4)
|
(4)
|
14
|
|
| Operating Income |
(31)
N/A
|
(39)
-26%
|
(72)
-84%
|
(68)
+6%
|
(66)
+3%
|
(66)
-1%
|
(40)
+39%
|
(36)
+12%
|
(36)
0%
|
(34)
+6%
|
(29)
+12%
|
(36)
-22%
|
(62)
-73%
|
(64)
-3%
|
(49)
+23%
|
(44)
+11%
|
(24)
+45%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(2)
|
(1)
|
(1)
|
1
|
13
|
10
|
8
|
6
|
(9)
|
(7)
|
(6)
|
(5)
|
(3)
|
(5)
|
(6)
|
(5)
|
(5)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(21)
|
(21)
|
0
|
0
|
17
|
17
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
|
| Pre-Tax Income |
(33)
N/A
|
(40)
-22%
|
(73)
-83%
|
(67)
+8%
|
(53)
+21%
|
(56)
-7%
|
(34)
+40%
|
(31)
+9%
|
(45)
-46%
|
(40)
+10%
|
(56)
-39%
|
(62)
-10%
|
(66)
-6%
|
(69)
-6%
|
(38)
+45%
|
(31)
+17%
|
(29)
+7%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(33)
|
(40)
|
(73)
|
(67)
|
(53)
|
(56)
|
(34)
|
(31)
|
(45)
|
(40)
|
(56)
|
(62)
|
(66)
|
(69)
|
(38)
|
(32)
|
(29)
|
|
| Net Income (Common) |
(33)
N/A
|
(40)
-22%
|
(73)
-83%
|
(67)
+8%
|
(53)
+21%
|
(56)
-7%
|
(34)
+40%
|
(31)
+9%
|
(45)
-46%
|
(40)
+10%
|
(56)
-39%
|
(62)
-10%
|
(66)
-6%
|
(69)
-6%
|
(38)
+45%
|
(32)
+17%
|
(29)
+7%
|
|
| EPS (Diluted) |
-17.88
N/A
|
-21.84
-22%
|
-39.34
-80%
|
-35.42
+10%
|
-27.92
+21%
|
-29.66
-6%
|
-17.52
+41%
|
-16.06
+8%
|
-23.19
-44%
|
-20.97
+10%
|
-22.06
-5%
|
-27.15
-23%
|
-23.01
+15%
|
-23.08
0%
|
-5.26
+77%
|
-3.95
+25%
|
-1.39
+65%
|
|