Buru Energy Ltd
ASX:BRU
Income Statement
Earnings Waterfall
Buru Energy Ltd
Income Statement
Buru 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 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
3
N/A
|
2
-25%
|
2
-19%
|
2
+27%
|
2
+3%
|
5
+135%
|
5
+14%
|
0
N/A
|
7
N/A
|
15
+108%
|
9
-42%
|
3
-61%
|
3
-22%
|
0
-92%
|
0
N/A
|
8
N/A
|
17
+120%
|
20
+14%
|
18
-10%
|
14
-23%
|
12
-9%
|
11
-9%
|
8
-33%
|
10
+27%
|
14
+48%
|
14
-3%
|
7
-52%
|
5
-29%
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||||||||||||||
| Cost of Revenue |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(7)
|
(0)
|
(6)
|
(21)
|
(14)
|
(11)
|
(8)
|
(7)
|
(6)
|
(12)
|
(20)
|
(19)
|
(16)
|
(15)
|
(15)
|
(14)
|
(10)
|
(8)
|
(10)
|
(11)
|
(6)
|
(5)
|
(0)
|
|
| Gross Profit |
0
N/A
|
(0)
N/A
|
(0)
-4 700%
|
(0)
+92%
|
(1)
-1 900%
|
(0)
+93%
|
(1)
-2 367%
|
(0)
+71%
|
1
N/A
|
(6)
N/A
|
(5)
+13%
|
(8)
-57%
|
(5)
+35%
|
(7)
-37%
|
(6)
+17%
|
(4)
+36%
|
(2)
+40%
|
1
N/A
|
2
+112%
|
(1)
N/A
|
(3)
-156%
|
(2)
+24%
|
(2)
+8%
|
2
N/A
|
4
+165%
|
3
-26%
|
1
-65%
|
0
-82%
|
(0)
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Expenses |
(4)
|
(5)
|
(1)
|
(15)
|
(6)
|
(9)
|
(10)
|
(16)
|
(29)
|
(18)
|
(18)
|
(5)
|
(4)
|
(6)
|
(6)
|
(5)
|
(7)
|
(8)
|
(9)
|
(20)
|
(19)
|
(6)
|
(7)
|
(13)
|
(11)
|
(11)
|
(11)
|
(11)
|
(13)
|
|
| Selling, General & Administrative |
(4)
|
(2)
|
(1)
|
(16)
|
(7)
|
(11)
|
(12)
|
(7)
|
(16)
|
(6)
|
(6)
|
(4)
|
(5)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(4)
|
(4)
|
(3)
|
|
| Research & Development |
0
|
(4)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(9)
|
(14)
|
(14)
|
(13)
|
(2)
|
1
|
(3)
|
(3)
|
(2)
|
(4)
|
(5)
|
(6)
|
(17)
|
(16)
|
(3)
|
(4)
|
(9)
|
(8)
|
(6)
|
(7)
|
(7)
|
(10)
|
|
| Other Operating Expenses |
0
|
1
|
1
|
1
|
2
|
2
|
2
|
0
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(4)
N/A
|
(5)
-28%
|
(2)
+66%
|
(15)
-772%
|
(7)
+56%
|
(9)
-28%
|
(11)
-31%
|
(17)
-45%
|
(28)
-69%
|
(24)
+15%
|
(23)
+3%
|
(13)
+44%
|
(9)
+30%
|
(13)
-44%
|
(12)
+10%
|
(9)
+22%
|
(10)
-3%
|
(7)
+26%
|
(6)
+11%
|
(21)
-240%
|
(22)
-5%
|
(8)
+63%
|
(9)
-6%
|
(11)
-25%
|
(7)
+40%
|
(8)
-14%
|
(10)
-30%
|
(11)
-9%
|
(13)
-24%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||
| Interest Income Expense |
3
|
3
|
2
|
3
|
3
|
3
|
3
|
2
|
3
|
2
|
2
|
5
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Non-Reccuring Items |
(3)
|
0
|
(11)
|
(3)
|
(3)
|
(3)
|
(6)
|
0
|
0
|
(10)
|
(13)
|
(32)
|
(30)
|
(22)
|
(17)
|
4
|
36
|
36
|
(0)
|
(7)
|
(24)
|
(21)
|
(4)
|
0
|
(7)
|
(25)
|
(20)
|
6
|
0
|
|
| Total Other Income |
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
(0)
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(4)
N/A
|
(3)
+41%
|
(10)
-299%
|
(16)
-52%
|
(7)
+53%
|
(9)
-18%
|
(15)
-74%
|
(15)
+1%
|
(25)
-68%
|
(32)
-26%
|
(33)
-6%
|
(40)
-19%
|
(35)
+11%
|
(36)
-3%
|
(30)
+17%
|
(6)
+79%
|
26
N/A
|
30
+15%
|
(5)
N/A
|
(28)
-414%
|
(46)
-66%
|
(29)
+37%
|
(12)
+57%
|
(11)
+14%
|
(14)
-29%
|
(33)
-136%
|
(29)
+11%
|
(5)
+83%
|
(13)
-154%
|
|
| Net Income | ||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
2
|
0
|
(2)
|
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 |
(4)
|
(3)
|
(10)
|
(16)
|
(6)
|
(8)
|
(17)
|
(15)
|
(25)
|
(32)
|
(33)
|
(40)
|
(35)
|
(36)
|
(30)
|
(6)
|
26
|
30
|
(5)
|
(28)
|
(46)
|
(29)
|
(12)
|
(11)
|
(14)
|
(33)
|
(29)
|
(5)
|
(13)
|
|
| Net Income (Common) |
(4)
N/A
|
(3)
+41%
|
(10)
-299%
|
(16)
-52%
|
(6)
+65%
|
(8)
-49%
|
(17)
-112%
|
(15)
+14%
|
(25)
-68%
|
(32)
-26%
|
(33)
-5%
|
(40)
-21%
|
(35)
+14%
|
(34)
+2%
|
(29)
+14%
|
(6)
+79%
|
26
N/A
|
30
+15%
|
(5)
N/A
|
(28)
-414%
|
(46)
-66%
|
(29)
+37%
|
(12)
+57%
|
(11)
+14%
|
(14)
-29%
|
(33)
-136%
|
(29)
+11%
|
(5)
+83%
|
(13)
-154%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.02
N/A
|
-0.06
-200%
|
-0.08
-33%
|
-0.02
+75%
|
-0.03
-50%
|
-0.06
-100%
|
-0.05
+17%
|
-0.08
-60%
|
-0.1
-25%
|
-0.1
N/A
|
-0.11
-10%
|
-0.1
+9%
|
-0.1
N/A
|
-0.08
+20%
|
-0.02
+75%
|
0.06
N/A
|
0.07
+17%
|
-0.01
N/A
|
-0.06
-500%
|
-0.11
-83%
|
-0.07
+36%
|
-0.03
+57%
|
-0.02
+33%
|
-0.03
-50%
|
-0.06
-100%
|
-0.05
+17%
|
-0.01
+80%
|
-0.02
-100%
|
|