Byron Energy Ltd
ASX:BYE
Income Statement
Earnings Waterfall
Byron Energy Ltd
Revenue
|
48.8m
USD
|
Cost of Revenue
|
-29.2m
USD
|
Gross Profit
|
19.6m
USD
|
Operating Expenses
|
-5.1m
USD
|
Operating Income
|
14.5m
USD
|
Other Expenses
|
-2.9m
USD
|
Net Income
|
11.6m
USD
|
Income Statement
Byron 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 |
12
N/A
|
9
-20%
|
9
-3%
|
3
-63%
|
1
-59%
|
1
-34%
|
(0)
N/A
|
(1)
-77%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
12
N/A
|
33
+178%
|
39
+18%
|
33
-14%
|
24
-27%
|
26
+5%
|
43
+69%
|
53
+22%
|
65
+22%
|
79
+21%
|
65
-17%
|
49
-25%
|
|
Gross Profit | |||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(4)
|
(11)
|
(15)
|
(14)
|
(12)
|
(18)
|
(28)
|
(30)
|
(31)
|
(35)
|
(32)
|
(29)
|
|
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
|
0
N/A
|
(0)
N/A
|
8
N/A
|
22
+181%
|
24
+11%
|
19
-20%
|
12
-35%
|
8
-35%
|
15
+85%
|
23
+55%
|
34
+46%
|
44
+28%
|
32
-26%
|
20
-40%
|
|
Operating Income | |||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(0)
|
(1)
|
(12)
|
(13)
|
(5)
|
(4)
|
0
|
(3)
|
(2)
|
(4)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(11)
|
(12)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Operating Income |
11
N/A
|
9
-20%
|
9
-5%
|
3
-69%
|
(11)
N/A
|
(12)
-17%
|
(6)
+55%
|
(5)
+12%
|
0
N/A
|
(3)
N/A
|
(2)
+3%
|
(4)
-56%
|
(2)
+40%
|
(3)
-31%
|
(3)
-16%
|
(4)
-25%
|
4
N/A
|
18
+336%
|
19
+4%
|
14
-27%
|
7
-47%
|
4
-45%
|
10
+155%
|
17
+66%
|
28
+64%
|
39
+38%
|
27
-29%
|
14
-47%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(3)
|
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
Non-Reccuring Items |
(1)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(4)
|
0
|
(1)
|
(2)
|
0
|
(29)
|
(29)
|
(1)
|
(3)
|
(2)
|
(4)
|
(13)
|
(15)
|
(5)
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(2)
|
|
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
|
|
Pre-Tax Income |
10
N/A
|
9
-10%
|
9
-5%
|
3
-69%
|
(11)
N/A
|
(13)
-20%
|
(6)
+56%
|
(9)
-56%
|
0
N/A
|
(4)
N/A
|
(4)
-12%
|
(4)
+8%
|
(31)
-691%
|
(32)
-2%
|
(5)
+83%
|
(8)
-56%
|
1
N/A
|
14
+956%
|
6
-58%
|
(1)
N/A
|
0
N/A
|
0
+339%
|
6
+1 853%
|
12
+108%
|
22
+83%
|
33
+48%
|
23
-31%
|
12
-49%
|
|
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
|
|
Income from Continuing Operations |
10
|
9
|
8
|
2
|
(11)
|
(13)
|
(6)
|
(9)
|
0
|
(4)
|
(4)
|
(4)
|
(31)
|
(32)
|
(5)
|
(8)
|
1
|
14
|
6
|
(1)
|
0
|
0
|
6
|
12
|
22
|
33
|
23
|
12
|
|
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
|
|
Net Income (Common) |
10
N/A
|
9
-12%
|
8
-6%
|
2
-71%
|
(11)
N/A
|
(13)
-19%
|
(6)
+56%
|
(9)
-56%
|
0
N/A
|
(4)
N/A
|
(4)
-12%
|
(4)
+8%
|
(31)
-691%
|
(32)
-2%
|
(5)
+83%
|
(8)
-56%
|
1
N/A
|
14
+956%
|
6
-58%
|
(1)
N/A
|
0
N/A
|
0
+339%
|
6
+1 853%
|
12
+108%
|
22
+83%
|
33
+48%
|
23
-31%
|
12
-49%
|
|
EPS (Diluted) |
0.72
N/A
|
0.62
-14%
|
0.74
+19%
|
0.26
-65%
|
-0.05
N/A
|
-0.12
-140%
|
-0.02
+83%
|
-0.07
-250%
|
0
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.15
-400%
|
-0.14
+7%
|
-0.02
+86%
|
-0.02
N/A
|
0
N/A
|
0.02
N/A
|
0.01
-50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.02
-33%
|
0.01
-50%
|