Eon NRG ltd
ASX:E2E
Income Statement
Earnings Waterfall
Eon NRG ltd
Income Statement
Eon NRG ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Revenue |
16
N/A
|
18
+14%
|
11
-40%
|
9
-22%
|
6
-24%
|
4
-35%
|
5
+13%
|
5
+14%
|
5
+0%
|
5
-3%
|
4
-20%
|
5
+16%
|
5
+7%
|
4
-15%
|
4
-12%
|
3
-28%
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(7)
|
(9)
|
(6)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
0
|
|
| Gross Profit |
9
N/A
|
10
+13%
|
5
-46%
|
4
-16%
|
2
-55%
|
0
-95%
|
0
+389%
|
0
-48%
|
1
+130%
|
1
+61%
|
1
+2%
|
1
+14%
|
1
+1%
|
1
-26%
|
0
-51%
|
0
+33%
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(10)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
|
| Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
| Other Operating Expenses |
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(8)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(1)
|
0
|
|
| Operating Income |
6
N/A
|
6
+11%
|
2
-66%
|
2
-2%
|
(0)
N/A
|
(9)
-13 357%
|
(2)
+83%
|
(3)
-73%
|
(1)
+49%
|
(1)
+24%
|
(1)
-9%
|
1
N/A
|
(1)
N/A
|
(1)
-4%
|
(1)
-37%
|
(1)
+25%
|
1
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
|
| Non-Reccuring Items |
(0)
|
(7)
|
(16)
|
(10)
|
(8)
|
0
|
(1)
|
0
|
1
|
1
|
2
|
0
|
0
|
0
|
(5)
|
(3)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
5
N/A
|
(2)
N/A
|
(15)
-877%
|
(8)
+42%
|
(8)
+5%
|
(10)
-19%
|
(3)
+71%
|
(3)
-15%
|
(1)
+81%
|
(0)
+58%
|
1
N/A
|
1
-8%
|
(1)
N/A
|
(1)
-4%
|
(7)
-354%
|
(5)
+25%
|
1
N/A
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(2)
|
0
|
3
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
3
|
(1)
|
(11)
|
(7)
|
(8)
|
(10)
|
(3)
|
(3)
|
(1)
|
(0)
|
1
|
1
|
(1)
|
(1)
|
(7)
|
(5)
|
1
|
|
| Net Income (Common) |
3
N/A
|
(1)
N/A
|
(11)
-796%
|
(7)
+36%
|
(8)
-14%
|
(10)
-16%
|
(3)
+72%
|
(3)
-15%
|
(1)
+81%
|
(0)
+58%
|
1
N/A
|
1
-8%
|
(1)
N/A
|
(1)
-4%
|
(7)
-345%
|
(5)
+25%
|
2
N/A
|
|
| EPS (Diluted) |
0.01
N/A
|
-0.01
N/A
|
-0.05
-400%
|
-0.03
+40%
|
-0.03
N/A
|
-0.04
-33%
|
-0.01
+75%
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
|