Equus Mining Ltd
ASX:EQE
Income Statement
Earnings Waterfall
Equus Mining Ltd
Revenue
|
12.3m
AUD
|
Cost of Revenue
|
-17.5m
AUD
|
Gross Profit
|
-5.3m
AUD
|
Operating Expenses
|
-2.6m
AUD
|
Operating Income
|
-7.9m
AUD
|
Other Expenses
|
-17.4m
AUD
|
Net Income
|
-25.2m
AUD
|
Income Statement
Equus Mining Ltd
Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2
N/A
|
1
-49%
|
1
-35%
|
2
+282%
|
2
-12%
|
2
-16%
|
2
+37%
|
2
-29%
|
1
-13%
|
1
-43%
|
1
+17%
|
6
+511%
|
10
+79%
|
9
-5%
|
5
-48%
|
0
-90%
|
0
-42%
|
1
+296%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-19%
|
0
-64%
|
0
N/A
|
0
N/A
|
0
+123%
|
0
+81%
|
0
+11%
|
0
-44%
|
0
+79%
|
0
-37%
|
0
-20%
|
0
-65%
|
2
+50 042%
|
16
+802%
|
25
+60%
|
12
-52%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
(1)
|
0
|
(0)
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(8)
|
(7)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(18)
|
(32)
|
(18)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
0
N/A
|
1
N/A
|
3
+187%
|
2
-26%
|
0
-86%
|
(0)
N/A
|
(1)
-117%
|
4
N/A
|
5
+33%
|
1
-79%
|
(2)
N/A
|
(3)
-64%
|
(1)
+53%
|
(0)
+94%
|
(1)
-900%
|
0
N/A
|
(1)
N/A
|
(0)
+66%
|
(0)
-100%
|
(0)
+2%
|
(0)
+17%
|
(0)
0%
|
(0)
+4%
|
(0)
+4%
|
(0)
-20%
|
(0)
+3%
|
(0)
-2%
|
(0)
+2%
|
(1)
-22%
|
(1)
-94%
|
(1)
-3%
|
(1)
+10%
|
(1)
-3%
|
(0)
+74%
|
(2)
-608%
|
(6)
-261%
|
(5)
+17%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(4)
|
(1)
|
(2)
|
(2)
|
(10)
|
(9)
|
(0)
|
(13)
|
(13)
|
(3)
|
(2)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(3)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(0)
|
(2)
|
|
Research & Development |
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(9)
|
(7)
|
1
|
(12)
|
(12)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
Operating Income |
(1)
N/A
|
(2)
-52%
|
(2)
-7%
|
(0)
+79%
|
(0)
+22%
|
(2)
-504%
|
(1)
+28%
|
(1)
+11%
|
(1)
+38%
|
(2)
-175%
|
(3)
-67%
|
(7)
-118%
|
(4)
+45%
|
1
N/A
|
(15)
N/A
|
(15)
-5%
|
(4)
+74%
|
(2)
+55%
|
(1)
+41%
|
(2)
-100%
|
(1)
+33%
|
(1)
+4%
|
(1)
+32%
|
(1)
+8%
|
(1)
+6%
|
(1)
+6%
|
(1)
+10%
|
(1)
-4%
|
(1)
-8%
|
(1)
-2%
|
(1)
-4%
|
(1)
-5%
|
(1)
-11%
|
(2)
-73%
|
(2)
-9%
|
(2)
+11%
|
(2)
-11%
|
(2)
-7%
|
(5)
-145%
|
(8)
-69%
|
(8)
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(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
|
1
|
0
|
(3)
|
|
Non-Reccuring Items |
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(9)
|
(9)
|
0
|
(0)
|
0
|
0
|
(0)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(15)
|
|
Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
3
|
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
|
(2)
-29%
|
(2)
-4%
|
(1)
+68%
|
(1)
-14%
|
(2)
-205%
|
(2)
+28%
|
(1)
+35%
|
(1)
-11%
|
(2)
-114%
|
(3)
-35%
|
(7)
-111%
|
(6)
+21%
|
(1)
+78%
|
(15)
-1 112%
|
(15)
-5%
|
(4)
+76%
|
(2)
+53%
|
1
N/A
|
0
-82%
|
1
+495%
|
1
+4%
|
(10)
N/A
|
(10)
+4%
|
(1)
+94%
|
(1)
-64%
|
(1)
+35%
|
(0)
+19%
|
(1)
-87%
|
(2)
-158%
|
(2)
+8%
|
(1)
+65%
|
(1)
-24%
|
(2)
-74%
|
(2)
-5%
|
(1)
+14%
|
(2)
-15%
|
(2)
-11%
|
(4)
-110%
|
(12)
-208%
|
(25)
-106%
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(7)
|
(6)
|
(1)
|
(15)
|
(15)
|
(4)
|
(2)
|
1
|
0
|
1
|
1
|
(10)
|
(10)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(4)
|
(12)
|
(25)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(1)
N/A
|
(2)
-29%
|
(2)
+4%
|
(0)
+75%
|
(1)
-53%
|
(2)
-223%
|
(2)
+28%
|
(1)
+35%
|
(1)
-11%
|
(2)
-114%
|
(3)
-35%
|
(7)
-111%
|
(6)
+21%
|
(1)
+78%
|
(15)
-1 098%
|
(15)
-5%
|
(4)
+76%
|
(2)
+44%
|
(4)
-72%
|
(8)
-132%
|
(4)
+57%
|
1
N/A
|
(10)
N/A
|
(10)
-4%
|
(1)
+90%
|
(1)
+14%
|
(4)
-297%
|
(3)
+4%
|
(1)
+74%
|
(2)
-158%
|
(2)
+8%
|
(1)
+65%
|
(1)
-24%
|
(2)
-74%
|
(2)
-5%
|
(1)
+14%
|
(2)
-15%
|
(2)
-10%
|
(4)
-112%
|
(12)
-208%
|
(25)
-106%
|
|
EPS (Diluted) |
-0.86
N/A
|
-0.96
-12%
|
-0.85
+11%
|
-0.19
+78%
|
-0.28
-47%
|
-0.62
-121%
|
-0.38
+39%
|
-0.25
+34%
|
-0.26
-4%
|
-0.47
-81%
|
-0.62
-32%
|
-1.25
-102%
|
-0.98
+22%
|
-0.2
+80%
|
-2.24
-1 020%
|
-2.22
+1%
|
-0.53
+76%
|
-0.3
+43%
|
-0.51
-70%
|
-0.77
-51%
|
-0.28
+64%
|
0.05
N/A
|
-0.04
N/A
|
-0.7
-1 650%
|
0
N/A
|
-0.04
N/A
|
-0.16
-300%
|
-0.14
+13%
|
-0.03
+79%
|
-0.07
-133%
|
-0.06
+14%
|
-0.02
+67%
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.07
-133%
|
-0.13
-86%
|