K2 Energy Ltd
ASX:KTE
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
K2 Energy Ltd
ASX:KTE
|
AU |
|
Pusan Cast Iron Co Ltd
KRX:005030
|
KR |
Income Statement
Earnings Waterfall
K2 Energy Ltd
Income Statement
K2 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||
| Revenue |
3
N/A
|
2
-38%
|
1
-22%
|
1
-11%
|
1
-17%
|
1
-2%
|
1
-25%
|
0
-59%
|
0
-67%
|
0
+78%
|
0
+31%
|
0
-43%
|
0
-25%
|
0
-22%
|
0
+143%
|
0
-6%
|
0
-31%
|
0
+73%
|
0
-11%
|
0
+6%
|
0
N/A
|
0
-39%
|
0
-81%
|
0
-97%
|
0
+381%
|
0
+165%
|
0
+22%
|
0
-15%
|
0
-30%
|
0
-56%
|
0
-73%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(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
|
|
| Gross Profit |
1
N/A
|
1
-59%
|
0
-28%
|
0
+5%
|
0
-7%
|
0
-31%
|
0
-17%
|
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
|
|
| Operating Income | ||||||||||||||||||||||||||||||||
| Operating Expenses |
(3)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(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
|
|
| Other Operating Expenses |
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
|
|
| Operating Income |
(2)
N/A
|
(3)
-65%
|
(4)
-33%
|
(4)
+7%
|
(2)
+40%
|
(2)
-6%
|
(2)
+21%
|
(1)
+43%
|
(1)
+23%
|
(2)
-84%
|
(2)
-4%
|
(1)
+16%
|
(1)
+19%
|
(1)
+9%
|
(1)
+46%
|
(0)
+89%
|
0
N/A
|
0
+82%
|
(0)
N/A
|
(0)
-118%
|
(0)
+50%
|
(0)
-58%
|
(0)
-46%
|
(0)
-3%
|
(0)
-5%
|
(0)
+40%
|
(0)
+69%
|
(0)
+2%
|
(0)
-58%
|
(0)
-6%
|
(0)
-19%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
(1)
|
(3)
|
(2)
|
(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)
|
|
| Non-Reccuring Items |
0
|
0
|
(21)
|
(22)
|
(1)
|
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
|
|
| 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
|
|
| Pre-Tax Income |
(1)
N/A
|
(4)
-210%
|
(28)
-529%
|
(28)
+1%
|
(4)
+85%
|
(3)
+37%
|
(2)
+22%
|
(1)
+36%
|
(1)
+26%
|
(2)
-88%
|
(2)
-5%
|
(1)
+26%
|
(1)
+23%
|
(1)
+3%
|
(1)
+47%
|
(0)
+95%
|
0
N/A
|
0
+172%
|
0
-57%
|
(1)
N/A
|
(1)
-27%
|
(0)
+45%
|
(0)
+25%
|
(0)
+17%
|
(0)
+4%
|
(0)
+44%
|
(0)
+64%
|
(0)
-1%
|
0
N/A
|
0
-3%
|
(0)
N/A
|
|
| 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
|
2
|
3
|
|
| Income from Continuing Operations |
(1)
|
(5)
|
(28)
|
(27)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
2
|
3
|
|
| Net Income (Common) |
(1)
N/A
|
(5)
-238%
|
(28)
-476%
|
(27)
+3%
|
(4)
+85%
|
(3)
+37%
|
(2)
+22%
|
(2)
-8%
|
(4)
-79%
|
(4)
+1%
|
(2)
+51%
|
(1)
+26%
|
(1)
+23%
|
(1)
+3%
|
(1)
+47%
|
(0)
+95%
|
0
N/A
|
0
+172%
|
0
-57%
|
(1)
N/A
|
(1)
-27%
|
(0)
+45%
|
(0)
+25%
|
(0)
+17%
|
(0)
+4%
|
(0)
+44%
|
(0)
+64%
|
(0)
-1%
|
0
N/A
|
2
+1 272%
|
3
+39%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.05
-150%
|
-0.35
-600%
|
-0.2
+43%
|
-0.03
+85%
|
-0.02
+33%
|
-0.01
+50%
|
-0.02
-100%
|
-0.03
-50%
|
-0.02
+33%
|
-0.01
+50%
|
-0.01
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
|
0.01
N/A
|
0.01
N/A
|
|