Chalice Mining Ltd
ASX:CHN
Income Statement
Earnings Waterfall
Chalice Mining Ltd
Revenue
|
878k
AUD
|
Cost of Revenue
|
-3.8m
AUD
|
Gross Profit
|
-3m
AUD
|
Operating Expenses
|
-62.3m
AUD
|
Operating Income
|
-65.3m
AUD
|
Other Expenses
|
5.6m
AUD
|
Net Income
|
-59.7m
AUD
|
Income Statement
Chalice Mining Ltd
Jun-2008 | Dec-2008 | 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
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
-59%
|
0
+91%
|
0
+114%
|
1
+35%
|
0
-36%
|
0
-13%
|
0
+21%
|
0
+5%
|
1
+45%
|
1
+22%
|
1
+47%
|
1
-40%
|
1
+26%
|
0
-62%
|
1
+81%
|
1
-10%
|
0
-72%
|
0
+151%
|
0
+6%
|
1
+134%
|
1
-4%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(5)
|
(6)
|
(2)
|
(3)
|
(3)
|
(4)
|
|
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
|
(1)
-92%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+39%
|
(1)
-177%
|
(1)
-65%
|
(1)
+10%
|
(1)
-30%
|
(4)
-199%
|
(6)
-29%
|
(2)
+63%
|
(3)
-21%
|
(2)
+17%
|
(3)
-42%
|
|
Operating Income | |||||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(1)
|
(2)
|
(2)
|
(5)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(10)
|
(12)
|
(4)
|
(5)
|
(3)
|
(6)
|
(7)
|
(11)
|
(5)
|
(10)
|
(7)
|
(12)
|
(12)
|
(23)
|
(42)
|
(54)
|
(63)
|
(69)
|
(68)
|
(62)
|
|
Selling, General & Administrative |
(1)
|
(2)
|
(2)
|
(2)
|
(5)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(2)
|
(2)
|
(1)
|
(4)
|
(5)
|
(3)
|
(5)
|
(5)
|
(6)
|
(5)
|
|
Research & Development |
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(7)
|
(8)
|
(1)
|
(2)
|
(2)
|
(4)
|
(5)
|
(9)
|
(4)
|
(6)
|
(5)
|
(10)
|
(10)
|
(20)
|
(37)
|
(51)
|
(58)
|
(64)
|
(62)
|
(57)
|
|
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)
|
(0)
|
|
Other Operating Expenses |
1
|
1
|
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 |
(0)
N/A
|
(1)
-157%
|
(2)
-65%
|
(2)
-22%
|
(5)
-96%
|
(6)
-17%
|
(4)
+21%
|
(4)
+20%
|
(4)
-5%
|
(4)
-1%
|
(4)
-9%
|
(4)
-10%
|
(11)
-142%
|
(11)
-3%
|
(5)
+59%
|
(4)
+5%
|
(5)
-6%
|
(5)
-15%
|
(6)
-18%
|
(11)
-69%
|
(6)
+44%
|
(9)
-54%
|
(8)
+12%
|
(13)
-66%
|
(13)
+1%
|
(25)
-91%
|
(47)
-88%
|
(60)
-29%
|
(65)
-9%
|
(72)
-10%
|
(70)
+2%
|
(65)
+7%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||
Interest Income Expense |
3
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
(1)
|
5
|
8
|
(1)
|
0
|
5
|
3
|
1
|
0
|
1
|
(2)
|
(4)
|
(3)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
|
Non-Reccuring Items |
(1)
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
47
|
0
|
0
|
1
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
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
|
|
Total Other Income |
(1)
|
(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
|
(0)
N/A
|
(1)
-75%
|
(3)
-389%
|
(6)
-104%
|
(6)
+1%
|
(4)
+31%
|
(3)
+15%
|
(4)
-14%
|
(6)
-56%
|
(0)
+98%
|
4
N/A
|
(11)
N/A
|
(11)
+6%
|
1
N/A
|
(1)
N/A
|
(4)
-368%
|
(5)
-21%
|
(5)
+4%
|
(12)
-126%
|
(10)
+18%
|
(12)
-24%
|
(7)
+43%
|
(12)
-74%
|
(13)
-7%
|
(25)
-98%
|
(46)
-87%
|
(12)
+73%
|
(18)
-46%
|
(70)
-287%
|
(67)
+4%
|
(60)
+10%
|
|
Net Income | |||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
2
|
0
|
(0)
|
(0)
|
0
|
1
|
2
|
3
|
2
|
(0)
|
1
|
1
|
1
|
|
Income from Continuing Operations |
1
|
(0)
|
(1)
|
(3)
|
(6)
|
(6)
|
(4)
|
(3)
|
(4)
|
(6)
|
(0)
|
4
|
(11)
|
(11)
|
0
|
(1)
|
(4)
|
(6)
|
(5)
|
(9)
|
(9)
|
(12)
|
(7)
|
(12)
|
(11)
|
(23)
|
(43)
|
(10)
|
(18)
|
(68)
|
(66)
|
(60)
|
|
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
|
0
|
|
Net Income (Common) |
1
N/A
|
(0)
N/A
|
(1)
-75%
|
(3)
-389%
|
(6)
-104%
|
(6)
+1%
|
(4)
+31%
|
(3)
+10%
|
(4)
-19%
|
38
N/A
|
44
+15%
|
4
-91%
|
(12)
N/A
|
(11)
+5%
|
0
N/A
|
2
+339%
|
7
+376%
|
3
-57%
|
(5)
N/A
|
(9)
-101%
|
(16)
-69%
|
(20)
-28%
|
(10)
+50%
|
(6)
+40%
|
(3)
+57%
|
(23)
-763%
|
(43)
-88%
|
(10)
+76%
|
(18)
-74%
|
(68)
-274%
|
(66)
+4%
|
(60)
+9%
|
|
EPS (Diluted) |
0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.04
-300%
|
-0.02
+50%
|
-0.07
-250%
|
-0.03
+57%
|
-0.01
+67%
|
-0.02
-100%
|
0.15
N/A
|
0.17
+13%
|
0.01
-94%
|
-0.04
N/A
|
-0.04
N/A
|
0
N/A
|
0
N/A
|
0.02
N/A
|
0.01
-50%
|
-0.02
N/A
|
-0.04
-100%
|
-0.06
-50%
|
-0.07
-17%
|
-0.03
+57%
|
-0.02
+33%
|
0
N/A
|
-0.08
N/A
|
-0.13
-63%
|
-0.02
+85%
|
-0.05
-150%
|
-0.19
-280%
|
-0.17
+11%
|
-0.16
+6%
|