Future Metals NL
ASX:FME
Income Statement
Earnings Waterfall
Future Metals NL
Income Statement
Future Metals NL
| Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Revenue |
0
N/A
|
0
-3%
|
0
-97%
|
0
+413%
|
0
+66%
|
0
+737%
|
0
+73%
|
0
-54%
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
(0)
N/A
|
(0)
+5%
|
(0)
+91%
|
(0)
-885%
|
(1)
-188%
|
(1)
-12%
|
(1)
+4%
|
(1)
-15%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(1)
|
(1)
|
(6)
|
(11)
|
(7)
|
(7)
|
(7)
|
(4)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(6)
|
(8)
|
(3)
|
(2)
|
(1)
|
(1)
|
|
| Research & Development |
(0)
|
(0)
|
0
|
(2)
|
(3)
|
(4)
|
(5)
|
(3)
|
|
| Depreciation & Amortization |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
(1)
N/A
|
(1)
+10%
|
(6)
-563%
|
(11)
-72%
|
(7)
+33%
|
(7)
-3%
|
(8)
0%
|
(5)
+35%
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
+13%
|
(6)
-597%
|
(11)
-72%
|
(7)
+33%
|
(7)
-3%
|
(7)
+2%
|
(5)
+37%
|
|
| Net Income | |||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(6)
|
(11)
|
(7)
|
(7)
|
(7)
|
(5)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
+13%
|
(6)
-597%
|
(11)
-72%
|
(7)
+33%
|
(7)
-3%
|
(7)
+2%
|
(5)
+37%
|
|
| EPS (Diluted) |
-0.01
N/A
|
-0.01
N/A
|
-0.04
-300%
|
-0.03
+25%
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
|