Buru Energy Ltd
ASX:BRU
Income Statement
Earnings Waterfall
Buru Energy Ltd
Revenue
|
4.7m
AUD
|
Cost of Revenue
|
-4.5m
AUD
|
Gross Profit
|
205k
AUD
|
Operating Expenses
|
-10.9m
AUD
|
Operating Income
|
-10.7m
AUD
|
Other Expenses
|
5.6m
AUD
|
Net Income
|
-5.1m
AUD
|
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||
Revenue |
3
N/A
|
2
-25%
|
2
-18%
|
2
+26%
|
2
+3%
|
5
+135%
|
5
+14%
|
2
-71%
|
7
+366%
|
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%
|
|
Gross Profit | |||||||||||||||||||||||||||||
Cost of Revenue |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(6)
|
(2)
|
(6)
|
(21)
|
(14)
|
(11)
|
(8)
|
(7)
|
(6)
|
(12)
|
(20)
|
(19)
|
(16)
|
(15)
|
(15)
|
(14)
|
(10)
|
(8)
|
(10)
|
(11)
|
(6)
|
(5)
|
|
Gross Profit |
0
N/A
|
(0)
N/A
|
(0)
-2 000%
|
(0)
+81%
|
(0)
-625%
|
(0)
+79%
|
(0)
-83%
|
(0)
-282%
|
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%
|
|
Operating Income | |||||||||||||||||||||||||||||
Operating Expenses |
(7)
|
(5)
|
(13)
|
(15)
|
(7)
|
(9)
|
(20)
|
(31)
|
(29)
|
(18)
|
(18)
|
(5)
|
(4)
|
(6)
|
(6)
|
(5)
|
(7)
|
(8)
|
(9)
|
(20)
|
(19)
|
(6)
|
(7)
|
(13)
|
(11)
|
(11)
|
(11)
|
(11)
|
|
Selling, General & Administrative |
(4)
|
(2)
|
(13)
|
(16)
|
(8)
|
(11)
|
(13)
|
(15)
|
(16)
|
(6)
|
(6)
|
(4)
|
(5)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(4)
|
(4)
|
|
Research & Development |
(3)
|
(4)
|
(1)
|
(1)
|
(1)
|
(0)
|
(9)
|
(17)
|
(14)
|
(14)
|
(13)
|
(2)
|
1
|
(3)
|
(3)
|
(2)
|
(4)
|
(5)
|
(6)
|
(17)
|
(16)
|
(3)
|
(4)
|
(9)
|
(8)
|
(6)
|
(7)
|
(7)
|
|
Other Operating Expenses |
0
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
Operating Income |
(7)
N/A
|
(5)
+25%
|
(13)
-144%
|
(15)
-21%
|
(7)
+55%
|
(9)
-24%
|
(20)
-129%
|
(31)
-57%
|
(28)
+10%
|
(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%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||
Interest Income Expense |
3
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
5
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Non-Reccuring Items |
(0)
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(4)
|
(1)
|
0
|
(10)
|
(13)
|
(32)
|
(30)
|
(22)
|
(17)
|
4
|
36
|
36
|
(0)
|
(7)
|
(24)
|
(21)
|
(4)
|
0
|
(7)
|
(25)
|
(20)
|
6
|
|
Total Other Income |
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
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%
|
(21)
-145%
|
(30)
-40%
|
(25)
+15%
|
(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%
|
|
Net Income | |||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
2
|
0
|
(2)
|
(1)
|
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)
|
(24)
|
(31)
|
(25)
|
(32)
|
(33)
|
(40)
|
(35)
|
(36)
|
(30)
|
(6)
|
26
|
30
|
(5)
|
(28)
|
(46)
|
(29)
|
(12)
|
(11)
|
(14)
|
(33)
|
(29)
|
(5)
|
|
Net Income (Common) |
(4)
N/A
|
(3)
+41%
|
(10)
-299%
|
(16)
-52%
|
(6)
+65%
|
(8)
-49%
|
(24)
-187%
|
(31)
-30%
|
(25)
+18%
|
(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%
|
|
EPS (Diluted) |
-0.03
N/A
|
-0.02
+33%
|
-0.06
-200%
|
-0.08
-33%
|
-0.02
+75%
|
-0.03
-50%
|
-0.09
-200%
|
-0.11
-22%
|
-0.08
+27%
|
-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%
|