Kingston Resources Ltd
ASX:KSN
Income Statement
Earnings Waterfall
Kingston Resources Ltd
Revenue
|
50.6m
AUD
|
Cost of Revenue
|
-23.7m
AUD
|
Gross Profit
|
26.8m
AUD
|
Operating Expenses
|
-14.3m
AUD
|
Operating Income
|
12.6m
AUD
|
Other Expenses
|
-1.4m
AUD
|
Net Income
|
11.2m
AUD
|
Income Statement
Kingston Resources Ltd
Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | 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 |
2
N/A
|
1
-24%
|
0
-65%
|
1
+37%
|
1
+4%
|
0
-22%
|
0
-20%
|
1
+50%
|
1
+4%
|
1
+7%
|
1
-3%
|
0
-43%
|
0
-58%
|
0
N/A
|
0
-7%
|
0
-15%
|
0
-55%
|
0
-40%
|
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
+143%
|
0
-11%
|
0
-43%
|
0
-7%
|
0
+34%
|
0
-17%
|
0
-12%
|
0
-7%
|
0
-29%
|
0
+8%
|
0
-6%
|
12
+32 056%
|
30
+148%
|
45
+50%
|
51
+13%
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(21)
|
(21)
|
(24)
|
|
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
|
1
+115%
|
1
-4%
|
0
-43%
|
0
-55%
|
0
N/A
|
0
-7%
|
0
-15%
|
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
|
1
N/A
|
9
+666%
|
24
+161%
|
27
+13%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3)
|
(1)
|
(1)
|
(4)
|
(9)
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(6)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(10)
|
(14)
|
(14)
|
|
Selling, General & Administrative |
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(6)
|
(8)
|
(9)
|
|
Research & Development |
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
|
(0)
|
0
|
(0)
|
0
|
0
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(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)
|
(4)
|
(4)
|
(5)
|
|
Other Operating Expenses |
(2)
|
0
|
0
|
(3)
|
(7)
|
(5)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(4)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
|
Operating Income |
(1)
N/A
|
(0)
+77%
|
(1)
-119%
|
(4)
-466%
|
(9)
-129%
|
(6)
+34%
|
(1)
+86%
|
(1)
+7%
|
(1)
+4%
|
(1)
-31%
|
(2)
-74%
|
(2)
-7%
|
(2)
+10%
|
(1)
+6%
|
(1)
+52%
|
(1)
-26%
|
(1)
-38%
|
(1)
+45%
|
(1)
-1%
|
(2)
-120%
|
(1)
+6%
|
(1)
+64%
|
(0)
+31%
|
(0)
-3%
|
(0)
-19%
|
(0)
-1%
|
(1)
-109%
|
(1)
-35%
|
(2)
-31%
|
(2)
-17%
|
(6)
-200%
|
(2)
+63%
|
(2)
+25%
|
(1)
+12%
|
(2)
-17%
|
(2)
-20%
|
(2)
+10%
|
(3)
-71%
|
(0)
+87%
|
10
N/A
|
13
+22%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
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)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(2)
|
(2)
|
(4)
|
(4)
|
0
|
0
|
(4)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
(1)
|
0
|
0
|
|
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
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(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
|
(0)
+77%
|
(1)
-119%
|
(4)
-466%
|
(9)
-129%
|
(6)
+34%
|
(1)
+86%
|
(1)
+7%
|
(1)
N/A
|
(1)
-29%
|
(2)
-70%
|
(2)
-21%
|
(2)
+9%
|
(1)
+18%
|
(1)
+48%
|
(1)
-25%
|
(2)
-67%
|
(1)
+31%
|
(1)
+32%
|
(2)
-156%
|
(2)
+6%
|
(0)
+73%
|
(0)
+31%
|
(2)
-624%
|
(2)
+5%
|
(5)
-101%
|
(5)
-9%
|
(1)
+77%
|
(2)
-47%
|
(6)
-239%
|
(6)
-6%
|
(2)
+63%
|
(2)
+24%
|
(1)
+56%
|
(1)
-12%
|
(2)
-133%
|
(0)
+83%
|
(2)
-513%
|
(1)
+39%
|
10
N/A
|
11
+14%
|
|
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
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(1)
|
(0)
|
(1)
|
(4)
|
(9)
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
(2)
|
(2)
|
(5)
|
(5)
|
(1)
|
(2)
|
(6)
|
(6)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(0)
|
(2)
|
(1)
|
10
|
11
|
|
Net Income (Common) |
(1)
N/A
|
(0)
+77%
|
(1)
-119%
|
(4)
-466%
|
(9)
-129%
|
(6)
+36%
|
(1)
+89%
|
(1)
-21%
|
(1)
N/A
|
(1)
-29%
|
(2)
-70%
|
(2)
-21%
|
(2)
+9%
|
(1)
+18%
|
(1)
+48%
|
(1)
-25%
|
(2)
-66%
|
(1)
+31%
|
(1)
+30%
|
(2)
-154%
|
(2)
+6%
|
(0)
+73%
|
(0)
+31%
|
(2)
-624%
|
(2)
+5%
|
(5)
-101%
|
(5)
-13%
|
(1)
+78%
|
(2)
-47%
|
(6)
-239%
|
(6)
-6%
|
(2)
+63%
|
(2)
+24%
|
(1)
+56%
|
(1)
-12%
|
(2)
-133%
|
(0)
+83%
|
(2)
-513%
|
(1)
+39%
|
10
N/A
|
11
+14%
|
|
EPS (Diluted) |
-4.55
N/A
|
-0.89
+80%
|
-1.69
-90%
|
-9.39
-456%
|
-20.53
-119%
|
-12.28
+40%
|
-1.35
+89%
|
-1.04
+23%
|
-1.27
-22%
|
-1.59
-25%
|
-2.61
-64%
|
-2.94
-13%
|
-1.85
+37%
|
-2.36
-28%
|
-0.4
+83%
|
-0.67
-68%
|
-0.79
-18%
|
-0.51
+35%
|
-0.27
+47%
|
-0.25
+7%
|
-0.21
+16%
|
-0.06
+71%
|
-0.04
+33%
|
-0.2
-400%
|
-0.15
+25%
|
-0.27
-80%
|
-0.08
+70%
|
-0.02
+75%
|
-0.02
N/A
|
-0.06
-200%
|
-0.06
N/A
|
-0.02
+67%
|
-0.01
+50%
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0.02
N/A
|
0.02
N/A
|