Bougainville Copper Ltd
ASX:BOC
Income Statement
Earnings Waterfall
Bougainville Copper Ltd
Income Statement
Bougainville Copper Ltd
| Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Dec-2011 | Dec-2012 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
12
N/A
|
13
+11%
|
19
+45%
|
14
-27%
|
13
-10%
|
8
-35%
|
7
-9%
|
8
+8%
|
8
+2%
|
9
+14%
|
9
-4%
|
9
0%
|
9
+1%
|
9
+1%
|
17
+82%
|
19
+17%
|
18
-10%
|
8
-53%
|
6
-25%
|
9
+53%
|
5
-43%
|
5
-8%
|
7
+32%
|
5
-26%
|
4
-12%
|
5
+11%
|
5
+5%
|
5
+6%
|
5
+1%
|
5
-9%
|
5
+14%
|
5
-5%
|
4
-26%
|
4
-3%
|
4
+7%
|
4
+1%
|
4
-3%
|
4
+3%
|
4
-1%
|
3
-13%
|
3
-2%
|
3
+1%
|
3
-5%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(4)
|
(5)
|
(5)
|
(7)
|
(9)
|
(12)
|
(8)
|
(9)
|
(9)
|
(11)
|
(11)
|
(3)
|
(6)
|
(181)
|
(182)
|
(11)
|
(7)
|
(10)
|
(12)
|
(15)
|
(18)
|
(15)
|
(13)
|
(13)
|
(13)
|
(10)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(14)
|
(17)
|
(18)
|
|
| Selling, General & Administrative |
(4)
|
(3)
|
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(4)
|
(5)
|
(5)
|
(7)
|
(9)
|
(12)
|
(8)
|
(9)
|
(9)
|
(11)
|
(11)
|
(3)
|
(6)
|
0
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
(9)
|
(15)
|
(12)
|
(12)
|
(11)
|
(9)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(13)
|
(16)
|
(17)
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
0
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(181)
|
(173)
|
(1)
|
(7)
|
(10)
|
(12)
|
(15)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
8
N/A
|
8
+6%
|
15
+73%
|
8
-42%
|
7
-15%
|
3
-61%
|
2
-40%
|
2
-10%
|
4
+149%
|
4
+11%
|
4
-2%
|
2
-49%
|
(0)
N/A
|
(3)
-1 940%
|
9
N/A
|
10
+15%
|
9
-16%
|
(2)
N/A
|
(5)
-127%
|
6
N/A
|
(1)
N/A
|
(176)
-16 797%
|
(176)
+0%
|
(6)
+96%
|
(3)
+51%
|
(6)
-74%
|
(7)
-31%
|
(10)
-32%
|
(13)
-31%
|
(10)
+17%
|
(7)
+31%
|
(8)
-15%
|
(9)
-8%
|
(6)
+33%
|
(5)
+10%
|
(6)
-9%
|
(6)
-11%
|
(7)
-3%
|
(7)
-11%
|
(8)
-9%
|
(10)
-26%
|
(13)
-30%
|
(14)
-8%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(0)
|
0
|
(1)
|
0
|
(5)
|
0
|
(0)
|
(1)
|
(6)
|
(1)
|
(0)
|
0
|
1
|
(0)
|
(2)
|
0
|
0
|
0
|
0
|
2
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
|
| 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
|
1
|
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
|
3
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
8
N/A
|
8
+6%
|
15
+73%
|
8
-42%
|
7
-15%
|
3
-61%
|
0
-96%
|
2
+1 167%
|
4
+141%
|
4
+15%
|
4
-15%
|
2
-42%
|
(5)
N/A
|
(3)
+36%
|
9
N/A
|
10
+11%
|
3
-71%
|
(4)
N/A
|
(5)
-48%
|
7
N/A
|
0
-99%
|
(176)
N/A
|
(177)
-1%
|
(6)
+96%
|
(3)
+51%
|
(4)
-19%
|
(4)
-12%
|
(7)
-72%
|
(10)
-41%
|
(11)
-3%
|
(7)
+31%
|
(9)
-17%
|
(9)
-7%
|
(7)
+29%
|
(5)
+19%
|
(6)
-14%
|
(6)
-6%
|
(7)
-6%
|
(7)
-7%
|
(8)
-12%
|
(10)
-25%
|
(13)
-29%
|
(14)
-8%
|
|
| 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
|
(27)
|
(31)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
8
|
8
|
15
|
8
|
7
|
3
|
0
|
2
|
4
|
4
|
4
|
2
|
(5)
|
(3)
|
9
|
10
|
3
|
(4)
|
(5)
|
7
|
0
|
(176)
|
(204)
|
(38)
|
(8)
|
(4)
|
(4)
|
(7)
|
(10)
|
(11)
|
(7)
|
(9)
|
(9)
|
(7)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(10)
|
(13)
|
(14)
|
|
| Net Income (Common) |
8
N/A
|
8
+6%
|
15
+73%
|
8
-42%
|
7
-15%
|
3
-61%
|
0
-96%
|
2
+1 167%
|
4
+141%
|
4
+15%
|
4
-15%
|
2
-42%
|
(5)
N/A
|
(3)
+36%
|
9
N/A
|
10
+11%
|
3
-71%
|
(4)
N/A
|
(5)
-48%
|
7
N/A
|
0
-99%
|
(176)
N/A
|
(204)
-16%
|
(38)
+81%
|
(8)
+80%
|
(4)
+50%
|
(4)
-12%
|
(7)
-72%
|
(10)
-41%
|
(11)
-3%
|
(7)
+31%
|
(9)
-17%
|
(9)
-7%
|
(7)
+29%
|
(5)
+19%
|
(6)
-14%
|
(6)
-6%
|
(7)
-6%
|
(7)
-7%
|
(8)
-12%
|
(10)
-25%
|
(13)
-29%
|
(14)
-8%
|
|
| EPS (Diluted) |
0.02
N/A
|
0.02
N/A
|
0.04
+100%
|
0.02
-50%
|
0.02
N/A
|
0.01
-50%
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0.02
N/A
|
0.03
+50%
|
0.01
-67%
|
-0.01
N/A
|
-0.01
N/A
|
0.02
N/A
|
0
N/A
|
-0.44
N/A
|
-0.5
-14%
|
-0.09
+82%
|
-0.02
+78%
|
-0.01
+50%
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.04
-33%
|
|