EQ Resources Ltd
ASX:EQR
Income Statement
Earnings Waterfall
EQ Resources Ltd
Income Statement
EQ Resources Ltd
| 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
|
1
|
|
| Revenue |
0
N/A
|
1
+98%
|
4
+290%
|
5
+39%
|
4
-19%
|
6
+34%
|
6
+7%
|
7
+25%
|
11
+46%
|
29
+166%
|
58
+99%
|
66
+14%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
(1)
|
(2)
|
(6)
|
(8)
|
(7)
|
(8)
|
(10)
|
(10)
|
(15)
|
(41)
|
(71)
|
(73)
|
|
| Gross Profit |
(1)
N/A
|
(1)
-88%
|
(2)
-55%
|
(3)
-24%
|
(3)
+0%
|
(2)
+6%
|
(4)
-70%
|
(2)
+43%
|
(4)
-78%
|
(12)
-185%
|
(13)
-7%
|
(7)
+49%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(14)
|
(23)
|
(20)
|
|
| Selling, General & Administrative |
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(8)
|
(13)
|
(10)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(6)
|
(10)
|
(10)
|
|
| Other Operating Expenses |
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(2)
N/A
|
(3)
-26%
|
(4)
-33%
|
(5)
-26%
|
(5)
-2%
|
(6)
-11%
|
(8)
-51%
|
(7)
+12%
|
(10)
-34%
|
(25)
-155%
|
(36)
-42%
|
(27)
+25%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(6)
|
(5)
|
|
| Non-Reccuring Items |
5
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(3)
|
(8)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
1
|
3
|
6
|
4
|
1
|
1
|
2
|
|
| Pre-Tax Income |
3
N/A
|
(3)
N/A
|
(3)
-14%
|
(5)
-33%
|
(5)
-15%
|
(6)
-16%
|
(7)
-22%
|
(4)
+50%
|
(8)
-113%
|
(28)
-250%
|
(44)
-57%
|
(39)
+10%
|
|
| Net Income | |||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
3
|
(3)
|
(3)
|
(5)
|
(5)
|
(6)
|
(7)
|
(4)
|
(8)
|
(28)
|
(44)
|
(39)
|
|
| Net Income (Common) |
3
N/A
|
(3)
N/A
|
(3)
-14%
|
(5)
-33%
|
(5)
-15%
|
(6)
-16%
|
(7)
-22%
|
(4)
+50%
|
(8)
-113%
|
(28)
-250%
|
(44)
-57%
|
(39)
+10%
|
|
| EPS (Diluted) |
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
|