Fenix Resources Ltd
ASX:FEX
Income Statement
Earnings Waterfall
Fenix Resources Ltd
Income Statement
Fenix Resources Ltd
| 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 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
4
|
|
| Revenue |
0
N/A
|
0
-25%
|
0
+33%
|
0
-25%
|
0
+100%
|
0
+50%
|
0
-17%
|
0
-20%
|
0
-17%
|
0
-30%
|
0
0%
|
0
+0%
|
0
-16%
|
0
-15%
|
0
-22%
|
0
-16%
|
0
-42%
|
0
-22%
|
0
+116%
|
0
+24%
|
0
-45%
|
0
+84%
|
114
+286 139%
|
229
+100%
|
249
+9%
|
220
-12%
|
197
-10%
|
239
+21%
|
259
+9%
|
263
+2%
|
316
+20%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(52)
|
(149)
|
(182)
|
(162)
|
(158)
|
(172)
|
(199)
|
(229)
|
(288)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
63
N/A
|
80
+28%
|
67
-17%
|
58
-14%
|
38
-33%
|
67
+74%
|
60
-11%
|
35
-42%
|
28
-20%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(7)
|
(1)
|
1
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(5)
|
(7)
|
(8)
|
(8)
|
(14)
|
(17)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
(3)
|
(7)
|
(6)
|
(13)
|
(14)
|
|
| Research & Development |
(1)
|
0
|
(0)
|
(1)
|
0
|
(1)
|
(0)
|
1
|
(0)
|
0
|
0
|
(1)
|
(1)
|
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)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
1
|
(5)
|
(4)
|
(1)
|
(2)
|
(1)
|
(3)
|
|
| Operating Income |
(2)
N/A
|
(1)
+31%
|
(2)
-42%
|
(2)
-3%
|
(1)
+43%
|
(7)
-522%
|
(0)
+95%
|
1
N/A
|
(0)
N/A
|
(0)
+52%
|
(0)
-57%
|
(2)
-717%
|
(2)
-3%
|
(0)
+76%
|
(0)
-12%
|
(1)
-43%
|
(1)
-2%
|
(2)
-176%
|
(3)
-45%
|
(2)
+34%
|
(1)
+21%
|
(2)
-50%
|
61
N/A
|
80
+31%
|
65
-19%
|
53
-18%
|
31
-41%
|
59
+89%
|
52
-13%
|
20
-60%
|
11
-48%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
1
|
3
|
5
|
10
|
8
|
(0)
|
(1)
|
(1)
|
(3)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(6)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
1
|
1
|
|
| 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
|
(1)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(2)
N/A
|
(1)
+31%
|
(2)
-42%
|
(2)
-3%
|
(7)
-237%
|
(7)
-6%
|
(1)
+80%
|
(1)
+65%
|
(0)
+27%
|
(0)
+68%
|
(3)
-2 693%
|
(5)
-48%
|
(2)
+62%
|
(0)
+78%
|
(1)
-35%
|
(1)
-35%
|
(1)
-23%
|
(2)
-126%
|
(3)
-25%
|
(2)
+36%
|
(1)
+24%
|
(2)
-48%
|
62
N/A
|
83
+34%
|
69
-17%
|
63
-9%
|
39
-38%
|
57
+47%
|
49
-14%
|
20
-58%
|
8
-59%
|
|
| Net Income | ||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(19)
|
(18)
|
(15)
|
(9)
|
(16)
|
(15)
|
(7)
|
(3)
|
|
| Income from Continuing Operations |
(2)
|
(1)
|
(1)
|
(1)
|
(6)
|
(7)
|
(1)
|
(1)
|
(0)
|
(0)
|
(3)
|
(5)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
49
|
64
|
51
|
48
|
29
|
40
|
34
|
13
|
5
|
|
| Net Income (Common) |
(2)
N/A
|
(1)
+24%
|
(1)
-6%
|
(1)
+32%
|
(6)
-531%
|
(7)
-14%
|
(1)
+80%
|
(1)
+65%
|
(0)
+27%
|
(0)
+68%
|
(3)
-2 693%
|
(5)
-48%
|
(2)
+62%
|
(0)
+78%
|
(1)
-35%
|
(1)
-35%
|
(1)
-23%
|
(2)
-126%
|
(3)
-25%
|
(2)
+36%
|
(1)
+24%
|
(2)
-48%
|
49
N/A
|
64
+31%
|
51
-21%
|
48
-6%
|
29
-39%
|
40
+38%
|
34
-17%
|
13
-60%
|
5
-60%
|
|
| EPS (Diluted) |
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.01
+50%
|
-0.04
-300%
|
-0.04
N/A
|
-0.01
+75%
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.02
-100%
|
-0.01
+50%
|
0
N/A
|
-0.01
N/A
|
0.1
N/A
|
0.11
+10%
|
0.09
-18%
|
0.08
-11%
|
0.05
-38%
|
0.06
+20%
|
0.04
-33%
|
0.02
-50%
|
0.01
-50%
|
|