Bellevue Gold Ltd
ASX:BGL
Income Statement
Earnings Waterfall
Bellevue Gold Ltd
Income Statement
Bellevue Gold Ltd
| 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 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||
| Interest 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
|
8
|
0
|
22
|
|
| Revenue |
0
N/A
|
0
-45%
|
0
-17%
|
0
-53%
|
0
-57%
|
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
|
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
|
49
N/A
|
298
+508%
|
472
+58%
|
395
-16%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(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
|
(31)
|
(189)
|
(339)
|
(398)
|
|
| Gross Profit |
0
N/A
|
0
+20%
|
0
-61%
|
0
-86%
|
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
|
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
|
18
N/A
|
109
+509%
|
132
+21%
|
(3)
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(9)
|
(10)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(6)
|
(5)
|
(7)
|
(7)
|
(6)
|
(8)
|
(13)
|
(15)
|
(18)
|
(22)
|
(27)
|
(27)
|
(28)
|
(23)
|
(23)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(4)
|
(7)
|
(10)
|
(12)
|
(16)
|
(18)
|
(23)
|
(26)
|
(27)
|
(26)
|
(27)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(6)
|
(9)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
2
|
1
|
4
|
5
|
|
| Operating Income |
(1)
N/A
|
(1)
+44%
|
(1)
-39%
|
(1)
-89%
|
(1)
+16%
|
(1)
+57%
|
(1)
-6%
|
(1)
-120%
|
(2)
-58%
|
(4)
-99%
|
(4)
-14%
|
(4)
+10%
|
(9)
-140%
|
(10)
-12%
|
(4)
+62%
|
(1)
+79%
|
(1)
+6%
|
(1)
-7%
|
(1)
+17%
|
(1)
-61%
|
(2)
-69%
|
(5)
-173%
|
(6)
-21%
|
(5)
+13%
|
(7)
-43%
|
(7)
+7%
|
(6)
+13%
|
(8)
-41%
|
(13)
-52%
|
(15)
-19%
|
(18)
-18%
|
(22)
-25%
|
(27)
-18%
|
(9)
+65%
|
81
N/A
|
109
+34%
|
(26)
N/A
|
|
| 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)
|
2
|
(1)
|
(8)
|
(21)
|
(22)
|
|
| Non-Reccuring Items |
(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
|
(1)
|
(1)
|
|
| 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
|
(1)
|
0
|
(9)
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
+51%
|
(1)
-36%
|
(1)
-86%
|
(1)
+16%
|
(0)
+58%
|
(1)
-4%
|
(1)
-120%
|
(2)
-61%
|
(4)
-105%
|
(4)
-10%
|
(4)
+12%
|
(9)
-153%
|
(10)
-12%
|
(4)
+62%
|
(1)
+79%
|
(1)
+27%
|
(1)
-10%
|
(1)
+0%
|
(1)
-64%
|
(2)
-66%
|
(5)
-175%
|
(6)
-20%
|
(5)
+15%
|
(7)
-42%
|
(7)
+9%
|
(6)
+13%
|
(8)
-42%
|
(12)
-52%
|
(15)
-22%
|
(18)
-19%
|
(23)
-29%
|
(25)
-9%
|
(10)
+59%
|
72
N/A
|
87
+20%
|
(59)
N/A
|
|
| 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
|
0
|
3
|
(1)
|
13
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(9)
|
(10)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(6)
|
(5)
|
(7)
|
(7)
|
(6)
|
(8)
|
(12)
|
(15)
|
(18)
|
(23)
|
(25)
|
(10)
|
75
|
85
|
(46)
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
+51%
|
(1)
-36%
|
(1)
-86%
|
(1)
+16%
|
(0)
+58%
|
(1)
-4%
|
(1)
-120%
|
(2)
-61%
|
(4)
-105%
|
(4)
-10%
|
(4)
+12%
|
(9)
-153%
|
(10)
-12%
|
(4)
+62%
|
(1)
+79%
|
(1)
+27%
|
(1)
-10%
|
(1)
+0%
|
(1)
-64%
|
(2)
-66%
|
(5)
-175%
|
(6)
-20%
|
(5)
+15%
|
(7)
-42%
|
(7)
+9%
|
(6)
+13%
|
(8)
-42%
|
(12)
-52%
|
(15)
-22%
|
(18)
-19%
|
(23)
-29%
|
(25)
-9%
|
(10)
+59%
|
75
N/A
|
85
+13%
|
(46)
N/A
|
|
| EPS (Diluted) |
-0.36
N/A
|
-0.08
+78%
|
-0.12
-50%
|
-0.13
-8%
|
-0.12
+8%
|
-0.05
+58%
|
-0.03
+40%
|
-0.06
-100%
|
-0.08
-33%
|
-0.13
-63%
|
-0.08
+38%
|
-0.05
+38%
|
-0.13
-160%
|
-0.14
-8%
|
-0.05
+64%
|
-0.01
+80%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.02
-100%
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
0.06
N/A
|
0.07
+17%
|
-0.04
N/A
|
|