BPH Energy Ltd
ASX:BPH
Income Statement
Earnings Waterfall
BPH Energy Ltd
Income Statement
BPH Energy Ltd
| 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
|
|
| Revenue |
0
N/A
|
0
+15%
|
1
+54%
|
0
-28%
|
0
-60%
|
0
+53%
|
0
+15%
|
0
-10%
|
0
N/A
|
0
+30%
|
0
-36%
|
0
-29%
|
0
+14%
|
0
+10%
|
0
+8%
|
0
+7%
|
0
+1%
|
0
+7%
|
0
+11%
|
0
+11%
|
0
-22%
|
0
-55%
|
0
-39%
|
0
+5%
|
0
+126%
|
0
+80%
|
0
+9%
|
0
+14%
|
1
+144%
|
1
+23%
|
1
-19%
|
|
| 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
|
|
| Gross Profit |
0
N/A
|
0
+125%
|
0
+211%
|
0
-61%
|
(0)
N/A
|
(0)
+53%
|
(0)
+50%
|
(0)
-375%
|
(0)
+58%
|
0
N/A
|
0
+9%
|
(0)
N/A
|
0
N/A
|
0
-83%
|
0
+780%
|
0
+36%
|
0
+12%
|
0
-1%
|
0
+35%
|
0
+29%
|
0
-39%
|
0
-95%
|
(0)
N/A
|
(0)
+9%
|
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 |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(4)
|
(4)
|
2
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(4)
|
(4)
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(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
|
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
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(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
|
|
| Operating Income |
(1)
N/A
|
(1)
-6%
|
(1)
+26%
|
(1)
+30%
|
(1)
-16%
|
(1)
+16%
|
(0)
+24%
|
(1)
-23%
|
(1)
+9%
|
(0)
+30%
|
(2)
-308%
|
(2)
+1%
|
(0)
+77%
|
(0)
-12%
|
(1)
-168%
|
(1)
-4%
|
(0)
+56%
|
(0)
+79%
|
(3)
-3 289%
|
(4)
-25%
|
2
N/A
|
1
-68%
|
(2)
N/A
|
(1)
+61%
|
(1)
-15%
|
(1)
-70%
|
(1)
-20%
|
(1)
+10%
|
(1)
+31%
|
(1)
+5%
|
(1)
-1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(18)
|
(29)
|
(11)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
5
|
13
|
8
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
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
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
-12%
|
(2)
-56%
|
(2)
+11%
|
(1)
+44%
|
(1)
+20%
|
(1)
-24%
|
(1)
-12%
|
(2)
-37%
|
(19)
-1 092%
|
(30)
-60%
|
(13)
+58%
|
(1)
+96%
|
(1)
-17%
|
(3)
-324%
|
(3)
-36%
|
(2)
+57%
|
0
N/A
|
(3)
N/A
|
(4)
-39%
|
1
N/A
|
1
-38%
|
(2)
N/A
|
(1)
+54%
|
(1)
-46%
|
(2)
-44%
|
1
N/A
|
1
+5%
|
5
+410%
|
12
+171%
|
7
-45%
|
|
| Net Income | ||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
2
|
2
|
0
|
0
|
0
|
1
|
0
|
4
|
4
|
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)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(15)
|
(26)
|
(13)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
0
|
(3)
|
(4)
|
1
|
1
|
(2)
|
(1)
|
(1)
|
(2)
|
1
|
1
|
5
|
12
|
7
|
|
| 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
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
-48%
|
(0)
+29%
|
0
N/A
|
(1)
N/A
|
(0)
+36%
|
(1)
-21%
|
(1)
-11%
|
(1)
-98%
|
(15)
-1 107%
|
(26)
-76%
|
(13)
+53%
|
(1)
+96%
|
(1)
-12%
|
(3)
-340%
|
(3)
-38%
|
(2)
+57%
|
0
N/A
|
(3)
N/A
|
(4)
-39%
|
1
N/A
|
1
-38%
|
(2)
N/A
|
(1)
+54%
|
(1)
-45%
|
(2)
-45%
|
1
N/A
|
1
+5%
|
5
+409%
|
12
+171%
|
7
-45%
|
|
| EPS (Diluted) |
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.06
-500%
|
-0.74
-1 133%
|
-0.03
+96%
|
-0.01
+67%
|
0
N/A
|
-0.04
N/A
|
-0.03
+25%
|
-0.01
+67%
|
0
N/A
|
-0.01
N/A
|
-0.01
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
|
0.01
N/A
|
0.01
N/A
|
|