A-Cap Energy Ltd
ASX:ACB
Income Statement
Earnings Waterfall
A-Cap Energy Ltd
Income Statement
A-Cap Energy Ltd
| 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-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||
| Revenue |
0
N/A
|
0
+200%
|
0
+160%
|
1
+28%
|
1
+68%
|
1
N/A
|
0
-56%
|
0
-11%
|
0
N/A
|
0
-58%
|
0
+179%
|
0
N/A
|
0
+5%
|
0
N/A
|
0
-78%
|
0
N/A
|
0
-44%
|
0
N/A
|
0
+14%
|
0
+5%
|
0
-49%
|
0
-2%
|
0
+74%
|
0
N/A
|
0
-84%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Gross Profit |
0
N/A
|
(0)
N/A
|
(2)
-806%
|
(2)
-3%
|
(0)
+99%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-138%
|
(1)
-42%
|
(1)
-20%
|
(1)
-24%
|
(1)
+33%
|
(1)
+22%
|
(1)
-53%
|
(1)
+13%
|
(1)
+18%
|
(1)
-37%
|
(1)
-7%
|
(1)
+11%
|
(1)
+16%
|
(1)
+24%
|
(1)
-15%
|
(1)
+3%
|
(1)
+17%
|
(1)
-50%
|
(1)
-12%
|
(0)
+79%
|
(0)
-19%
|
(0)
+61%
|
(0)
-9%
|
(0)
-130%
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(2)
|
(1)
|
0
|
(1)
|
(3)
|
(4)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(5)
|
|
| Selling, General & Administrative |
(1)
|
(2)
|
(0)
|
1
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(5)
|
|
| Research & Development |
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
|
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
|
0
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
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
|
|
| Operating Income |
(0)
N/A
|
(2)
-388%
|
(2)
-5%
|
(1)
+45%
|
(1)
+11%
|
(3)
-145%
|
(3)
-11%
|
(1)
+62%
|
(2)
-37%
|
(4)
-114%
|
(4)
-6%
|
(4)
-2%
|
(4)
+3%
|
(2)
+53%
|
(1)
+34%
|
(2)
-31%
|
(2)
+5%
|
(2)
-13%
|
(2)
-6%
|
(2)
-7%
|
(1)
+34%
|
(2)
-32%
|
(3)
-60%
|
(2)
+33%
|
(2)
+14%
|
(1)
+12%
|
(3)
-118%
|
(1)
+74%
|
(1)
-32%
|
(1)
+45%
|
(1)
-45%
|
(1)
-42%
|
(5)
-324%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(1)
|
0
|
0
|
(1)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(6)
|
(26)
|
(28)
|
(1)
|
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
|
|
| 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
|
|
| Pre-Tax Income |
(0)
N/A
|
(2)
-388%
|
(2)
-5%
|
(1)
+39%
|
(1)
N/A
|
(3)
-109%
|
(3)
-6%
|
(1)
+62%
|
(2)
-33%
|
(3)
-104%
|
(4)
-9%
|
(4)
0%
|
(4)
-6%
|
(2)
+44%
|
(2)
+2%
|
(3)
-52%
|
(2)
+35%
|
(3)
-23%
|
(3)
-12%
|
(2)
+32%
|
(1)
+35%
|
(2)
-32%
|
(3)
-60%
|
(2)
+33%
|
(1)
+21%
|
(2)
-34%
|
(9)
-345%
|
(27)
-212%
|
(29)
-7%
|
(2)
+94%
|
(1)
+62%
|
(2)
-206%
|
(5)
-169%
|
|
| 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
|
|
| Income from Continuing Operations |
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(9)
|
(27)
|
(29)
|
(2)
|
(1)
|
(2)
|
(5)
|
|
| Net Income (Common) |
(0)
N/A
|
(2)
-388%
|
(2)
-5%
|
(1)
+39%
|
(1)
N/A
|
(3)
-109%
|
(3)
-6%
|
(1)
+62%
|
(2)
-33%
|
(3)
-104%
|
(4)
-22%
|
(4)
0%
|
(4)
+5%
|
(2)
+44%
|
(2)
+2%
|
(3)
-52%
|
(2)
+35%
|
(3)
-23%
|
(3)
-12%
|
(2)
+32%
|
(1)
+35%
|
(2)
-32%
|
(3)
-60%
|
(2)
+33%
|
(1)
+21%
|
(2)
-34%
|
(9)
-345%
|
(27)
-212%
|
(29)
-7%
|
(2)
+94%
|
(1)
+62%
|
(2)
-206%
|
(5)
-169%
|
|
| EPS (Diluted) |
0
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.01
+67%
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.03
-200%
|
-0.03
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|