Boss Energy Ltd
ASX:BOE
Income Statement
Earnings Waterfall
Boss Energy Ltd
Revenue
|
4.1m
AUD
|
Cost of Revenue
|
-3.4m
AUD
|
Gross Profit
|
643k
AUD
|
Operating Expenses
|
-6.6m
AUD
|
Operating Income
|
-5.9m
AUD
|
Other Expenses
|
78.5m
AUD
|
Net Income
|
72.6m
AUD
|
Income Statement
Boss Energy Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
-13%
|
0
+129%
|
0
-25%
|
1
+625%
|
1
+3%
|
0
-92%
|
0
+29%
|
0
+11%
|
0
+10%
|
0
-18%
|
0
+33%
|
0
-9%
|
0
-54%
|
0
+235%
|
0
+19%
|
0
-18%
|
0
+38%
|
1
+402%
|
0
-70%
|
2
+355%
|
2
+20%
|
1
-67%
|
0
-75%
|
0
+190%
|
0
-6%
|
0
+24%
|
2
+340%
|
4
+82%
|
4
+2%
|
|
Gross Profit | |||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
Gross Profit |
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
|
(1)
N/A
|
0
N/A
|
(2)
N/A
|
(0)
+81%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
1
+142%
|
(1)
N/A
|
(1)
-85%
|
(2)
-46%
|
(2)
-41%
|
(2)
+30%
|
0
N/A
|
1
+2 426%
|
1
-52%
|
|
Operating Income | |||||||||||||||||||||||||||||||
Operating Expenses |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(16)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(8)
|
(5)
|
(6)
|
(6)
|
(6)
|
(4)
|
(2)
|
(2)
|
(2)
|
(5)
|
(5)
|
(4)
|
(7)
|
|
Selling, General & Administrative |
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(2)
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(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)
|
|
Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(11)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Operating Income |
(2)
N/A
|
(2)
-5%
|
(1)
+57%
|
(0)
+54%
|
(0)
+42%
|
(0)
-68%
|
(4)
-932%
|
(15)
-305%
|
(3)
+81%
|
(1)
+56%
|
(1)
+15%
|
(1)
-1%
|
(1)
+8%
|
(2)
-47%
|
(3)
-82%
|
(4)
-47%
|
(7)
-65%
|
(8)
-20%
|
(5)
+36%
|
(7)
-31%
|
(6)
+14%
|
(5)
+13%
|
(5)
+0%
|
(3)
+42%
|
(4)
-23%
|
(5)
-33%
|
(6)
-30%
|
(5)
+27%
|
(3)
+42%
|
(6)
-125%
|
|
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
|
5
|
23
|
37
|
17
|
15
|
79
|
|
Non-Reccuring Items |
(6)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
(10)
|
0
|
(11)
|
(12)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
5
|
5
|
(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
|
|
Total Other Income |
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
|
|
Pre-Tax Income |
(8)
N/A
|
(4)
+52%
|
(3)
+31%
|
(1)
+54%
|
(0)
+81%
|
(1)
-465%
|
(14)
-965%
|
(16)
-12%
|
(13)
+13%
|
(13)
+5%
|
(2)
+83%
|
(1)
+48%
|
(1)
+1%
|
(2)
-47%
|
(3)
-78%
|
(5)
-57%
|
(7)
-52%
|
(7)
-7%
|
(5)
+27%
|
(2)
+63%
|
(1)
+38%
|
(5)
-344%
|
(5)
+6%
|
(3)
+46%
|
1
N/A
|
18
+2 032%
|
31
+69%
|
13
-59%
|
13
-3%
|
73
+479%
|
|
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
|
|
Income from Continuing Operations |
(8)
|
(4)
|
(3)
|
(1)
|
(0)
|
(1)
|
(14)
|
(16)
|
(13)
|
(13)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(7)
|
(7)
|
(5)
|
(2)
|
(1)
|
(5)
|
(5)
|
(3)
|
1
|
18
|
31
|
13
|
13
|
73
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(8)
N/A
|
(4)
+52%
|
(3)
+31%
|
(1)
+54%
|
(0)
+81%
|
(1)
-465%
|
(14)
-965%
|
(16)
-12%
|
(13)
+13%
|
(13)
+5%
|
(2)
+83%
|
(1)
+48%
|
(1)
+1%
|
(2)
-44%
|
(3)
-68%
|
(4)
-50%
|
(6)
-51%
|
(6)
-3%
|
(5)
+25%
|
(2)
+59%
|
(1)
+36%
|
(5)
-344%
|
(5)
+6%
|
(3)
+46%
|
1
N/A
|
18
+2 032%
|
31
+69%
|
13
-59%
|
13
-3%
|
73
+479%
|
|
EPS (Diluted) |
-0.1
N/A
|
-0.04
+60%
|
-0.03
+25%
|
-0.02
+33%
|
0
N/A
|
0
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.02
+50%
|
-0.02
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.03
N/A
|
0
N/A
|
-0.05
N/A
|
-0.01
+80%
|
-0.03
-200%
|
0
N/A
|
-0.01
N/A
|
-0.03
-200%
|
-0.03
N/A
|
-0.01
+67%
|
0
N/A
|
0.06
N/A
|
0.1
+67%
|
0.04
-60%
|
0.04
N/A
|
0.2
+400%
|