AXP Energy Ltd
ASX:AXP
Income Statement
Earnings Waterfall
AXP Energy Ltd
Revenue
|
7.1m
USD
|
Cost of Revenue
|
-4.3m
USD
|
Gross Profit
|
2.8m
USD
|
Operating Expenses
|
-4.9m
USD
|
Operating Income
|
-2.1m
USD
|
Other Expenses
|
-1.7m
USD
|
Net Income
|
-3.8m
USD
|
Income Statement
AXP Energy Ltd
Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||
Revenue |
0
N/A
|
0
-45%
|
4
+1 913%
|
12
+193%
|
21
+67%
|
13
-39%
|
20
+56%
|
7
-64%
|
|
Gross Profit | |||||||||
Cost of Revenue |
(0)
|
(0)
|
(2)
|
(5)
|
(7)
|
(5)
|
(8)
|
(4)
|
|
Gross Profit |
0
N/A
|
0
+322%
|
2
+5 058%
|
8
+228%
|
13
+76%
|
8
-40%
|
12
+53%
|
3
-77%
|
|
Operating Income | |||||||||
Operating Expenses |
(2)
|
(1)
|
(4)
|
(9)
|
(12)
|
(7)
|
(15)
|
(5)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(3)
|
(6)
|
(11)
|
(7)
|
(13)
|
(4)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
|
Other Operating Expenses |
(0)
|
(1)
|
0
|
(1)
|
1
|
1
|
0
|
0
|
|
Operating Income |
(2)
N/A
|
(1)
+11%
|
(2)
-18%
|
(1)
+30%
|
1
N/A
|
1
-49%
|
(2)
N/A
|
(2)
+14%
|
|
Pre-Tax Income | |||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
Non-Reccuring Items |
(4)
|
(4)
|
6
|
6
|
(0)
|
(4)
|
(4)
|
(0)
|
|
Gain/Loss on Disposition of Assets |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(6)
N/A
|
(6)
+3%
|
4
N/A
|
4
+4%
|
1
-87%
|
(3)
N/A
|
(6)
-95%
|
(3)
+58%
|
|
Net Income | |||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(6)
|
(6)
|
4
|
4
|
1
|
(3)
|
(6)
|
(2)
|
|
Net Income (Common) |
(6)
N/A
|
(6)
+3%
|
4
N/A
|
4
+3%
|
1
-86%
|
(3)
N/A
|
(6)
-92%
|
(4)
+38%
|
|
EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|