Karoon Energy Ltd
ASX:KAR
Income Statement
Earnings Waterfall
Karoon Energy Ltd
Revenue
|
680m
USD
|
Cost of Revenue
|
-299.4m
USD
|
Gross Profit
|
380.6m
USD
|
Operating Expenses
|
-58.7m
USD
|
Operating Income
|
321.9m
USD
|
Other Expenses
|
-114m
USD
|
Net Income
|
207.9m
USD
|
Income Statement
Karoon Energy 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 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||
Revenue |
1
N/A
|
1
+10%
|
3
+182%
|
5
+65%
|
5
+12%
|
6
+11%
|
5
-18%
|
6
+13%
|
6
+17%
|
8
+26%
|
14
+75%
|
17
+18%
|
14
-19%
|
10
-28%
|
8
-21%
|
8
+0%
|
6
-28%
|
2
-59%
|
2
-12%
|
2
+7%
|
1
-48%
|
1
-11%
|
1
-40%
|
1
-9%
|
0
-9%
|
1
+67%
|
2
+95%
|
1
-9%
|
0
N/A
|
24
N/A
|
171
+618%
|
357
+109%
|
385
+8%
|
498
+29%
|
567
+14%
|
680
+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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(111)
|
(216)
|
(192)
|
(236)
|
(283)
|
(299)
|
|
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
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
7
N/A
|
59
+780%
|
142
+138%
|
193
+37%
|
262
+36%
|
283
+8%
|
381
+34%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(5)
|
(18)
|
(19)
|
(7)
|
(9)
|
(10)
|
(10)
|
(12)
|
(20)
|
(26)
|
(23)
|
(21)
|
(21)
|
(21)
|
(25)
|
(26)
|
(54)
|
(50)
|
(167)
|
(120)
|
(32)
|
(38)
|
(58)
|
(27)
|
(46)
|
(24)
|
(21)
|
(80)
|
(83)
|
(55)
|
(270)
|
(267)
|
(86)
|
(39)
|
(59)
|
|
Selling, General & Administrative |
(3)
|
(4)
|
(3)
|
(3)
|
(5)
|
(7)
|
(8)
|
(8)
|
(10)
|
(17)
|
(19)
|
(16)
|
(17)
|
(18)
|
(17)
|
(18)
|
(19)
|
(17)
|
(18)
|
(19)
|
(12)
|
(18)
|
(25)
|
(35)
|
(12)
|
(16)
|
(11)
|
(12)
|
(12)
|
(19)
|
(25)
|
(37)
|
(21)
|
(21)
|
(24)
|
(39)
|
|
Research & Development |
0
|
(0)
|
(12)
|
(13)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(33)
|
(29)
|
(147)
|
(106)
|
(12)
|
(12)
|
(19)
|
(13)
|
(27)
|
(11)
|
(7)
|
(67)
|
(70)
|
(21)
|
(23)
|
(7)
|
(7)
|
(8)
|
(8)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
7
|
(8)
|
(209)
|
(239)
|
(57)
|
(7)
|
(11)
|
|
Operating Income |
(3)
N/A
|
(4)
-38%
|
(15)
-274%
|
(14)
+2%
|
(1)
+90%
|
(4)
-136%
|
(5)
-46%
|
(5)
+12%
|
(6)
-31%
|
(11)
-92%
|
(12)
-7%
|
(7)
+46%
|
(7)
-6%
|
(11)
-63%
|
(13)
-13%
|
(17)
-30%
|
(20)
-19%
|
(52)
-161%
|
(48)
+8%
|
(165)
-246%
|
(119)
+28%
|
(31)
+74%
|
(39)
-26%
|
(57)
-48%
|
(27)
+54%
|
(45)
-70%
|
(22)
+51%
|
(19)
+14%
|
(80)
-316%
|
(76)
+5%
|
5
N/A
|
(129)
N/A
|
(74)
+42%
|
176
N/A
|
244
+38%
|
322
+32%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
(1)
|
0
|
(0)
|
(5)
|
(4)
|
(0)
|
(10)
|
(9)
|
(6)
|
(11)
|
(4)
|
(0)
|
(2)
|
(0)
|
4
|
1
|
82
|
121
|
64
|
13
|
4
|
(10)
|
(30)
|
9
|
33
|
(0)
|
(4)
|
8
|
(20)
|
(29)
|
(19)
|
(13)
|
(21)
|
(22)
|
(31)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
276
|
276
|
(0)
|
(0)
|
(1)
|
(15)
|
(27)
|
(111)
|
(155)
|
(5)
|
(4)
|
(13)
|
(27)
|
(1)
|
(1)
|
(0)
|
(0)
|
2
|
2
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
20
|
10
|
(10)
|
0
|
0
|
0
|
5
|
4
|
0
|
3
|
4
|
1
|
(3)
|
(2)
|
4
|
2
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
16
|
7
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(6)
|
(8)
|
(11)
|
|
Pre-Tax Income |
(3)
N/A
|
(4)
-58%
|
(15)
-227%
|
(14)
+2%
|
(6)
+58%
|
12
N/A
|
4
-63%
|
(24)
N/A
|
(15)
+39%
|
(17)
-19%
|
(23)
-34%
|
(6)
+73%
|
(3)
+48%
|
(15)
-346%
|
(11)
+26%
|
(10)
+6%
|
(20)
-89%
|
303
N/A
|
347
+15%
|
(97)
N/A
|
(104)
-7%
|
(28)
+73%
|
(64)
-127%
|
(114)
-78%
|
(128)
-13%
|
(167)
-30%
|
(11)
+93%
|
(21)
-86%
|
(87)
-314%
|
(126)
-45%
|
(28)
+78%
|
(152)
-445%
|
(90)
+41%
|
151
N/A
|
216
+44%
|
282
+30%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
(92)
|
(116)
|
36
|
31
|
(1)
|
7
|
13
|
2
|
(0)
|
(2)
|
(0)
|
1
|
38
|
32
|
59
|
25
|
(40)
|
(53)
|
(74)
|
|
Income from Continuing Operations |
(3)
|
(4)
|
(15)
|
(14)
|
(6)
|
12
|
4
|
(24)
|
(15)
|
(18)
|
(23)
|
(6)
|
(3)
|
(15)
|
(11)
|
(10)
|
(6)
|
212
|
231
|
(62)
|
(73)
|
(30)
|
(57)
|
(101)
|
(127)
|
(167)
|
(13)
|
(21)
|
(86)
|
(88)
|
4
|
(93)
|
(64)
|
111
|
163
|
208
|
|
Net Income (Common) |
(3)
N/A
|
(4)
-58%
|
(15)
-228%
|
(14)
+2%
|
(6)
+58%
|
12
N/A
|
4
-63%
|
(24)
N/A
|
(15)
+38%
|
(18)
-19%
|
(23)
-32%
|
(6)
+73%
|
(3)
+48%
|
(15)
-346%
|
(11)
+26%
|
(10)
+6%
|
(6)
+47%
|
212
N/A
|
231
+9%
|
(62)
N/A
|
(73)
-19%
|
(30)
+60%
|
(57)
-93%
|
(101)
-78%
|
(127)
-25%
|
(167)
-32%
|
(13)
+92%
|
(21)
-61%
|
(86)
-306%
|
(88)
-2%
|
4
N/A
|
(93)
N/A
|
(64)
+31%
|
111
N/A
|
163
+47%
|
208
+28%
|
|
EPS (Diluted) |
-0.03
N/A
|
-0.05
-67%
|
-0.1
-100%
|
-0.11
-10%
|
-0.04
+64%
|
0.08
N/A
|
0.03
-63%
|
-0.14
N/A
|
-0.08
+43%
|
-0.09
-13%
|
-0.11
-22%
|
-0.03
+73%
|
-0.01
+67%
|
-0.06
-500%
|
-0.05
+17%
|
-0.04
+20%
|
-0.02
+50%
|
0.79
N/A
|
0.85
+8%
|
-0.25
N/A
|
-0.28
-12%
|
-0.11
+61%
|
-0.21
-91%
|
-0.38
-81%
|
-0.47
-24%
|
-0.63
-34%
|
-0.05
+92%
|
-0.07
-40%
|
-0.19
-171%
|
-0.16
+16%
|
0.01
N/A
|
-0.17
N/A
|
-0.11
+35%
|
0.19
N/A
|
0.28
+47%
|
0.35
+25%
|