Jupiter Mines Ltd
ASX:JMS
Income Statement
Earnings Waterfall
Jupiter Mines Ltd
Revenue
|
10.6m
AUD
|
Cost of Revenue
|
-3m
AUD
|
Gross Profit
|
7.6m
AUD
|
Operating Expenses
|
-8.6m
AUD
|
Operating Income
|
-1m
AUD
|
Other Expenses
|
69.5m
AUD
|
Net Income
|
68.5m
AUD
|
Income Statement
Jupiter Mines Ltd
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 | Aug-2014 | Feb-2015 | Aug-2015 | Feb-2016 | Aug-2016 | Feb-2017 | Aug-2017 | Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
+200%
|
0
+33%
|
0
N/A
|
1
+25%
|
0
-20%
|
0
-25%
|
1
+100%
|
1
+133%
|
3
+143%
|
7
+106%
|
6
-9%
|
4
-36%
|
4
N/A
|
3
-20%
|
3
-18%
|
2
-18%
|
2
-10%
|
2
-2%
|
3
+64%
|
157
+4 806%
|
159
+1%
|
10
-94%
|
12
+20%
|
13
+13%
|
13
-2%
|
10
-19%
|
7
-29%
|
8
+11%
|
9
+5%
|
7
-16%
|
8
+13%
|
9
+15%
|
3
-70%
|
11
+272%
|
|
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
|
(146)
|
(146)
|
0
|
(0)
|
0
|
(1)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
(1)
|
(1)
|
(3)
|
|
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
|
11
N/A
|
9
-21%
|
10
+17%
|
12
+16%
|
13
+14%
|
12
-8%
|
8
-35%
|
5
-41%
|
6
+30%
|
6
0%
|
4
-40%
|
6
+53%
|
8
+45%
|
2
-73%
|
8
+250%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(4)
|
(10)
|
(11)
|
(9)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(16)
|
(6)
|
(3)
|
(9)
|
|
Selling, General & Administrative |
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(8)
|
(7)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(6)
|
(2)
|
(8)
|
|
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)
|
|
Other Operating Expenses |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(3)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
(8)
|
(3)
|
(4)
|
(4)
|
(1)
|
0
|
0
|
0
|
(12)
|
(0)
|
(0)
|
(0)
|
|
Operating Income |
(1)
N/A
|
(3)
-238%
|
(3)
-15%
|
(3)
+13%
|
(3)
N/A
|
(2)
+30%
|
(2)
-21%
|
(2)
-4%
|
(3)
-4%
|
(2)
+24%
|
0
N/A
|
3
+3 100%
|
2
-50%
|
(3)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+10%
|
(1)
+24%
|
(0)
+56%
|
(0)
-52%
|
1
N/A
|
9
+782%
|
12
+31%
|
6
-45%
|
1
-80%
|
2
+83%
|
3
+28%
|
4
+41%
|
3
-29%
|
4
+45%
|
4
+3%
|
2
-55%
|
(10)
N/A
|
2
N/A
|
(1)
N/A
|
(1)
-87%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(10)
|
(12)
|
(4)
|
(3)
|
(0)
|
4
|
18
|
10
|
(23)
|
(6)
|
53
|
73
|
96
|
172
|
186
|
153
|
100
|
60
|
63
|
42
|
43
|
74
|
87
|
24
|
80
|
|
Non-Reccuring Items |
0
|
0
|
(4)
|
(4)
|
0
|
(0)
|
(8)
|
(8)
|
(0)
|
(1)
|
(2)
|
(1)
|
(4)
|
(4)
|
(2)
|
(3)
|
(1)
|
(50)
|
(51)
|
(149)
|
(148)
|
144
|
144
|
(4)
|
0
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(1)
N/A
|
(3)
-238%
|
(7)
-156%
|
(7)
+6%
|
(3)
+58%
|
(2)
+15%
|
(10)
-343%
|
(10)
+3%
|
(3)
+74%
|
(3)
-31%
|
(2)
+32%
|
(8)
-226%
|
(14)
-87%
|
(10)
+30%
|
(5)
+49%
|
(4)
+14%
|
2
N/A
|
(32)
N/A
|
(42)
-30%
|
(172)
-315%
|
(154)
+11%
|
206
N/A
|
228
+11%
|
98
-57%
|
173
+77%
|
189
+9%
|
155
-18%
|
104
-33%
|
63
-39%
|
67
+6%
|
47
-30%
|
45
-4%
|
64
+44%
|
90
+39%
|
23
-74%
|
79
+245%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(6)
|
(9)
|
(6)
|
(6)
|
(51)
|
(56)
|
(9)
|
(7)
|
1
|
6
|
(3)
|
(17)
|
(13)
|
(7)
|
(11)
|
|
Income from Continuing Operations |
(1)
|
(3)
|
(7)
|
(7)
|
(3)
|
(2)
|
(10)
|
(10)
|
(3)
|
(4)
|
(2)
|
(8)
|
(13)
|
(9)
|
(5)
|
(4)
|
2
|
(32)
|
(42)
|
(172)
|
(154)
|
200
|
219
|
92
|
168
|
138
|
99
|
95
|
56
|
68
|
53
|
41
|
48
|
76
|
16
|
69
|
|
Net Income (Common) |
(1)
N/A
|
(3)
-238%
|
(7)
-156%
|
(7)
+6%
|
(3)
+58%
|
(2)
+15%
|
(10)
-343%
|
(10)
+6%
|
(3)
+73%
|
(4)
-42%
|
(2)
+41%
|
(8)
-241%
|
(13)
-77%
|
(9)
+32%
|
(5)
+47%
|
(4)
+15%
|
2
N/A
|
(32)
N/A
|
(42)
-30%
|
(172)
-314%
|
(154)
+11%
|
200
N/A
|
219
+9%
|
92
-58%
|
168
+82%
|
138
-18%
|
99
-28%
|
95
-4%
|
56
-41%
|
68
+21%
|
65
-3%
|
54
-17%
|
60
+12%
|
76
+27%
|
16
-80%
|
69
+340%
|
|
EPS (Diluted) |
-0.02
N/A
|
-0.04
-100%
|
-0.07
-75%
|
-0.05
+29%
|
-0.02
+60%
|
-0.02
N/A
|
-0.05
-150%
|
-0.04
+20%
|
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
|
-0.01
N/A
|
-0.02
-100%
|
-0.08
-300%
|
-0.06
+25%
|
0.09
N/A
|
0.1
+11%
|
0.04
-60%
|
0.08
+100%
|
0.07
-13%
|
0.05
-29%
|
0.05
N/A
|
0.03
-40%
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0.02
N/A
|
0.04
+100%
|
0.01
-75%
|
0.04
+300%
|