Carnaby Resources Ltd
ASX:CNB
Income Statement
Earnings Waterfall
Carnaby Resources Ltd
Income Statement
Carnaby Resources Ltd
| 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
|
|
| Revenue |
0
N/A
|
0
-1%
|
0
-24%
|
0
-48%
|
0
-23%
|
0
+8%
|
0
-28%
|
0
+150%
|
0
+389%
|
1
+130%
|
1
+58%
|
1
-1%
|
1
-38%
|
1
+4%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(10)
|
(12)
|
(13)
|
(16)
|
(13)
|
(9)
|
(8)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| Research & Development |
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(9)
|
(11)
|
(11)
|
(14)
|
(11)
|
(7)
|
(7)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(1)
N/A
|
(1)
+13%
|
(3)
-156%
|
(3)
-11%
|
(3)
+11%
|
(4)
-44%
|
(5)
-29%
|
(10)
-89%
|
(12)
-21%
|
(12)
-4%
|
(15)
-25%
|
(12)
+21%
|
(8)
+32%
|
(7)
+11%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
+10%
|
(3)
-156%
|
(3)
-11%
|
1
N/A
|
0
-69%
|
(3)
N/A
|
(8)
-151%
|
(12)
-44%
|
(12)
-4%
|
(15)
-25%
|
(12)
+21%
|
(8)
+32%
|
(7)
+11%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(3)
|
(3)
|
1
|
0
|
(3)
|
(8)
|
(12)
|
(12)
|
(15)
|
(12)
|
(8)
|
(7)
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
+10%
|
(3)
-156%
|
(3)
-11%
|
1
N/A
|
0
-69%
|
(3)
N/A
|
(8)
-151%
|
(12)
-44%
|
(12)
-4%
|
(15)
-25%
|
(12)
+21%
|
(8)
+32%
|
(7)
+11%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
0.01
N/A
|
0
N/A
|
-0.03
N/A
|
-0.06
-100%
|
-0.09
-50%
|
-0.08
+11%
|
-0.1
-25%
|
-0.07
+30%
|
-0.05
+29%
|
-0.04
+20%
|
|