Kinetiko Energy Ltd
ASX:KKO
Income Statement
Earnings Waterfall
Kinetiko Energy Ltd
Income Statement
Kinetiko Energy Ltd
| 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
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
-38%
|
0
N/A
|
0
-13%
|
0
-73%
|
0
+6%
|
0
-37%
|
0
-21%
|
0
+42%
|
0
+8%
|
0
-26%
|
0
-3%
|
0
-5%
|
0
-24%
|
0
-65%
|
0
+7%
|
0
+1 347%
|
0
+1%
|
0
-98%
|
0
-43%
|
0
+25 500%
|
0
-4%
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||||||||||
| Cost of Revenue |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
(1)
N/A
|
(1)
-21%
|
(1)
+7%
|
(1)
+15%
|
(0)
+17%
|
(0)
+21%
|
(0)
-12%
|
(0)
-4%
|
(0)
-12%
|
(0)
-6%
|
(0)
0%
|
(0)
+1%
|
(1)
-5%
|
(1)
-1%
|
(1)
+2%
|
(1)
-53%
|
(0)
+37%
|
(1)
-57%
|
(1)
+28%
|
(1)
+1%
|
(0)
+17%
|
(1)
-10%
|
(1)
-33%
|
(1)
-1%
|
(1)
-31%
|
|
| Operating Income | ||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(11)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
(5)
|
(5)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(4)
|
(3)
|
|
| 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)
|
|
| Other Operating Expenses |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Operating Income |
(2)
N/A
|
(2)
-15%
|
(2)
+3%
|
(1)
+24%
|
(1)
+12%
|
(1)
-8%
|
(1)
+30%
|
(1)
+0%
|
(1)
-5%
|
(1)
+8%
|
(1)
-23%
|
(12)
-991%
|
(1)
+89%
|
(1)
+0%
|
(2)
-26%
|
(3)
-68%
|
(2)
+42%
|
(4)
-130%
|
(4)
+1%
|
(3)
+16%
|
(4)
-17%
|
(4)
-17%
|
(4)
+2%
|
(6)
-49%
|
(6)
+1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||
| Interest Income Expense |
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
0
|
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
|
1
|
0
|
|
| Pre-Tax Income |
(2)
N/A
|
(2)
-17%
|
(2)
+4%
|
(1)
+22%
|
(1)
+14%
|
(2)
-27%
|
(1)
+40%
|
(1)
+24%
|
(1)
-37%
|
(1)
+7%
|
(12)
-1 210%
|
(12)
-3%
|
(2)
+86%
|
(2)
+7%
|
(2)
-19%
|
(3)
-60%
|
(2)
+43%
|
(4)
-131%
|
(6)
-48%
|
(5)
+11%
|
(4)
+16%
|
(6)
-31%
|
(5)
+8%
|
(6)
-17%
|
(5)
+11%
|
|
| Net Income | ||||||||||||||||||||||||||
| Tax Provision |
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)
|
|
| Income from Continuing Operations |
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(12)
|
(12)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(4)
|
(6)
|
(5)
|
(4)
|
(6)
|
(5)
|
(6)
|
(6)
|
|
| 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)
|
(0)
|
|
| Net Income (Common) |
(2)
N/A
|
(2)
-17%
|
(2)
+4%
|
(1)
+22%
|
(1)
+14%
|
(2)
-27%
|
(1)
+40%
|
(1)
+24%
|
(1)
-37%
|
(1)
+7%
|
(12)
-1 210%
|
(12)
-3%
|
(2)
+86%
|
(2)
+7%
|
(2)
-19%
|
(3)
-60%
|
(2)
+43%
|
(4)
-131%
|
(6)
-48%
|
(5)
+11%
|
(4)
+16%
|
(6)
-32%
|
(5)
+7%
|
(6)
-17%
|
(6)
+11%
|
|
| EPS (Diluted) |
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.05
N/A
|
-0.05
N/A
|
-0.01
+80%
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|