BBX Minerals Ltd
ASX:BBX
Income Statement
Earnings Waterfall
BBX Minerals Ltd
Income Statement
BBX Minerals 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 | Dec-2022 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||
| Revenue |
10
N/A
|
10
+4%
|
10
-2%
|
11
+3%
|
11
+9%
|
9
-20%
|
5
-44%
|
4
-14%
|
2
-45%
|
1
-64%
|
1
-10%
|
1
-10%
|
0
-96%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+200%
|
0
-6%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+68%
|
0
+265%
|
0
+1 227%
|
0
-99%
|
0
+9%
|
0
-89%
|
0
-29%
|
1
+815 876%
|
1
+0%
|
0
-99%
|
0
+15%
|
0
-29%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
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
|
|
| Gross Profit |
0
N/A
|
4
N/A
|
10
+120%
|
10
+1%
|
0
N/A
|
9
N/A
|
0
N/A
|
4
N/A
|
0
N/A
|
1
N/A
|
1
-10%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+10%
|
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 |
(9)
|
(9)
|
(9)
|
(9)
|
(12)
|
(11)
|
(9)
|
(8)
|
(3)
|
1
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
(5)
|
(2)
|
(4)
|
(4)
|
|
| Selling, General & Administrative |
(5)
|
(5)
|
(2)
|
(4)
|
(6)
|
(7)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Research & Development |
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)
|
(2)
|
(1)
|
(2)
|
(2)
|
|
| 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)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(3)
|
(4)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
3
|
4
|
(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
|
|
| Operating Income |
1
N/A
|
1
+1%
|
1
-17%
|
1
-8%
|
(0)
N/A
|
(2)
-872%
|
(4)
-134%
|
(4)
+4%
|
(0)
+97%
|
2
N/A
|
(1)
N/A
|
(1)
-22%
|
(1)
-21%
|
(2)
-23%
|
(1)
+21%
|
(1)
+23%
|
(1)
+15%
|
(1)
+1%
|
(1)
+39%
|
(1)
-17%
|
(1)
-72%
|
(1)
+0%
|
(1)
+28%
|
(1)
-1%
|
(1)
-13%
|
(1)
+13%
|
(1)
-85%
|
(2)
-83%
|
(3)
-6%
|
(2)
+7%
|
(3)
-10%
|
(3)
-25%
|
(2)
+27%
|
(4)
-49%
|
(4)
-19%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||
| Interest Income 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)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
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
|
|
| 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
|
|
| Pre-Tax Income |
1
N/A
|
1
N/A
|
1
-17%
|
1
-7%
|
(0)
N/A
|
(4)
-1 075%
|
(9)
-121%
|
(8)
+18%
|
(0)
+99%
|
2
N/A
|
(1)
N/A
|
(1)
-22%
|
(1)
-21%
|
(2)
-23%
|
(1)
+15%
|
(1)
+21%
|
(1)
+23%
|
(1)
+2%
|
(0)
+51%
|
(0)
-21%
|
(1)
-111%
|
(1)
+0%
|
(2)
-83%
|
(3)
-54%
|
(2)
+24%
|
(1)
+51%
|
(1)
-31%
|
(2)
-74%
|
(3)
-18%
|
(3)
+14%
|
(3)
-12%
|
(3)
-22%
|
(2)
+29%
|
(4)
-49%
|
(5)
-33%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
(1)
|
(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
|
|
| Income from Continuing Operations |
1
|
1
|
1
|
1
|
(1)
|
(5)
|
(9)
|
(8)
|
(0)
|
2
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(4)
|
(5)
|
|
| Income to Minority Interest |
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
N/A
|
1
-18%
|
1
+3%
|
(1)
N/A
|
(5)
-277%
|
(9)
-74%
|
(8)
+18%
|
1
N/A
|
3
+229%
|
(1)
N/A
|
(1)
-22%
|
(1)
-21%
|
(2)
-23%
|
(1)
+15%
|
(1)
+25%
|
(0)
+95%
|
(1)
-1 000%
|
(1)
-55%
|
(0)
+44%
|
(1)
-115%
|
(1)
+0%
|
(2)
-83%
|
(3)
-54%
|
(2)
+24%
|
(1)
+51%
|
(1)
-31%
|
(2)
-74%
|
(3)
-18%
|
(3)
+14%
|
(3)
-12%
|
(3)
-22%
|
(2)
+29%
|
(4)
-49%
|
(5)
-33%
|
|
| EPS (Diluted) |
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
-0.03
N/A
|
-0.13
-333%
|
-0.25
-92%
|
-0.21
+16%
|
0.02
N/A
|
0.06
+200%
|
-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
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
|