Gascoyne Resources Ltd
ASX:GCY
Income Statement
Earnings Waterfall
Gascoyne Resources Ltd
Revenue
|
156.9m
AUD
|
Cost of Revenue
|
-157m
AUD
|
Gross Profit
|
-146k
AUD
|
Operating Expenses
|
-10.4m
AUD
|
Operating Income
|
-10.6m
AUD
|
Other Expenses
|
-75.8m
AUD
|
Net Income
|
-86.4m
AUD
|
Income Statement
Gascoyne Resources Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||
Revenue |
0
N/A
|
0
+5%
|
0
-9%
|
0
-15%
|
0
-6%
|
0
-25%
|
0
-25%
|
0
+33%
|
0
+25%
|
0
-20%
|
0
+17%
|
0
+14%
|
0
+2%
|
0
-37%
|
0
-47%
|
42
+77 188%
|
96
+129%
|
126
+32%
|
171
+36%
|
209
+22%
|
203
-3%
|
178
-12%
|
185
+3%
|
157
-15%
|
|
Gross Profit | |||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(57)
|
(120)
|
(142)
|
(150)
|
(144)
|
(150)
|
(190)
|
(208)
|
(157)
|
|
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
|
(15)
N/A
|
(24)
-57%
|
(16)
+34%
|
22
N/A
|
65
+203%
|
53
-19%
|
(11)
N/A
|
(24)
-113%
|
(0)
+99%
|
|
Operating Income | |||||||||||||||||||||||||
Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(3)
|
(5)
|
(7)
|
(4)
|
(12)
|
(17)
|
(10)
|
(6)
|
(8)
|
(10)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(3)
|
(5)
|
(7)
|
(3)
|
(12)
|
(19)
|
(10)
|
(6)
|
(9)
|
(9)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
(0)
|
(1)
|
|
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)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
2
|
1
|
(1)
|
|
Operating Income |
(0)
N/A
|
(1)
-138%
|
(1)
-26%
|
(1)
-7%
|
(1)
-14%
|
(1)
+6%
|
(1)
+5%
|
(1)
+20%
|
(1)
+24%
|
(1)
+7%
|
(1)
-54%
|
(3)
-162%
|
(3)
-5%
|
(2)
+24%
|
(3)
-31%
|
(20)
-595%
|
(31)
-53%
|
(20)
+37%
|
9
N/A
|
48
+408%
|
43
-9%
|
(17)
N/A
|
(31)
-87%
|
(11)
+66%
|
|
Pre-Tax Income | |||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(2)
|
2
|
1
|
(37)
|
(45)
|
(7)
|
1
|
(5)
|
(4)
|
(3)
|
(1)
|
|
Non-Reccuring Items |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
(33)
|
(33)
|
(0)
|
0
|
1
|
(80)
|
(81)
|
(47)
|
(73)
|
|
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)
|
(1)
|
|
Pre-Tax Income |
(0)
N/A
|
(1)
-134%
|
(1)
-25%
|
(2)
-44%
|
(2)
-13%
|
(2)
-22%
|
(3)
-22%
|
(2)
+28%
|
(3)
-70%
|
(3)
+10%
|
(1)
+63%
|
(3)
-162%
|
(3)
-14%
|
(4)
-20%
|
(1)
+77%
|
(53)
-5 736%
|
(102)
-94%
|
(65)
+36%
|
2
N/A
|
49
+2 201%
|
(42)
N/A
|
(102)
-145%
|
(81)
+20%
|
(86)
-6%
|
|
Net Income | |||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
2
|
2
|
1
|
2
|
0
|
0
|
0
|
0
|
2
|
3
|
0
|
7
|
(5)
|
(12)
|
(0)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(0)
|
(3)
|
(3)
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
(46)
|
(107)
|
(78)
|
2
|
47
|
(44)
|
(102)
|
(81)
|
(86)
|
|
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
|
|
Net Income (Common) |
(0)
N/A
|
(1)
-134%
|
(1)
-25%
|
(2)
-44%
|
(0)
+83%
|
(1)
-139%
|
(1)
-103%
|
(0)
+81%
|
(3)
-1 023%
|
(3)
+9%
|
(1)
+69%
|
(3)
-245%
|
(1)
+49%
|
(1)
+14%
|
(1)
+55%
|
(46)
-8 093%
|
(107)
-134%
|
(78)
+27%
|
2
N/A
|
47
+2 243%
|
(44)
N/A
|
(102)
-131%
|
(81)
+20%
|
(86)
-6%
|
|
EPS (Diluted) |
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-1.39
-13 800%
|
-1.62
-17%
|
-1.18
+27%
|
0.02
N/A
|
0.34
+1 600%
|
-0.17
N/A
|
-0.3
-76%
|
-0.17
+43%
|
-0.18
-6%
|