Eagle Mountain Mining Ltd
ASX:EM2
Income Statement
Earnings Waterfall
Eagle Mountain Mining Ltd
Income Statement
Eagle Mountain Mining Ltd
| 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
|
1
|
1
|
1
|
1
|
|
| Revenue |
0
N/A
|
0
-74%
|
0
-87%
|
0
-22%
|
0
+14%
|
0
+38%
|
0
N/A
|
0
+791%
|
0
+80%
|
0
-31%
|
0
-8%
|
0
+91%
|
0
+7%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(7)
|
(5)
|
(4)
|
(9)
|
(21)
|
(37)
|
(31)
|
(38)
|
(13)
|
(9)
|
(6)
|
(5)
|
(3)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(2)
|
(9)
|
(11)
|
(4)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Research & Development |
(6)
|
(4)
|
(3)
|
(5)
|
(9)
|
(23)
|
(27)
|
(33)
|
(10)
|
(6)
|
(3)
|
(3)
|
(2)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Operating Income |
(7)
N/A
|
(5)
+25%
|
(4)
+21%
|
(9)
-111%
|
(21)
-138%
|
(37)
-76%
|
(31)
+16%
|
(38)
-24%
|
(13)
+65%
|
(9)
+34%
|
(6)
+34%
|
(5)
+9%
|
(3)
+52%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(12)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(7)
N/A
|
(5)
+23%
|
(4)
+17%
|
(9)
-105%
|
(21)
-135%
|
(37)
-76%
|
(31)
+17%
|
(38)
-24%
|
(14)
+64%
|
(9)
+32%
|
(6)
+31%
|
(17)
-159%
|
(15)
+8%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(7)
|
(5)
|
(4)
|
(9)
|
(21)
|
(37)
|
(31)
|
(38)
|
(14)
|
(9)
|
(6)
|
(17)
|
(15)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(7)
N/A
|
(5)
+24%
|
(4)
+24%
|
(8)
-88%
|
(19)
-156%
|
(35)
-84%
|
(31)
+13%
|
(38)
-24%
|
(14)
+64%
|
(9)
+32%
|
(6)
+31%
|
(17)
-159%
|
(15)
+8%
|
|
| EPS (Diluted) |
-0.07
N/A
|
-0.05
+29%
|
-0.04
+20%
|
-0.06
-50%
|
-0.12
-100%
|
-0.16
-33%
|
-0.11
+31%
|
-0.16
-45%
|
-0.04
+75%
|
-0.03
+25%
|
-0.02
+33%
|
-0.04
-100%
|
-0.02
+50%
|
|