Lynas Rare Earths Ltd
ASX:LYC
Income Statement
Earnings Waterfall
Lynas Rare Earths Ltd
Revenue
|
604.1m
AUD
|
Cost of Revenue
|
-373.9m
AUD
|
Gross Profit
|
230.2m
AUD
|
Operating Expenses
|
-63.8m
AUD
|
Operating Income
|
166.4m
AUD
|
Other Expenses
|
33.7m
AUD
|
Net Income
|
200.1m
AUD
|
Income Statement
Lynas Rare Earths 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 |
0
N/A
|
1
+250%
|
1
+29%
|
1
-33%
|
1
+33%
|
1
N/A
|
2
+150%
|
4
+90%
|
5
+37%
|
8
+56%
|
10
+20%
|
4
-58%
|
2
-56%
|
9
+406%
|
13
+40%
|
10
-21%
|
4
-60%
|
0
N/A
|
0
N/A
|
1
N/A
|
16
+1 460%
|
65
+314%
|
115
+78%
|
145
+26%
|
173
+19%
|
191
+11%
|
212
+11%
|
257
+21%
|
343
+34%
|
374
+9%
|
353
-6%
|
364
+3%
|
364
+0%
|
305
-16%
|
327
+7%
|
489
+49%
|
601
+23%
|
920
+53%
|
975
+6%
|
739
-24%
|
604
-18%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(5)
|
(19)
|
(7)
|
7
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(16)
|
(78)
|
(160)
|
(168)
|
(184)
|
(211)
|
(216)
|
(242)
|
(243)
|
(253)
|
(269)
|
(273)
|
(291)
|
(257)
|
(256)
|
(302)
|
(292)
|
(348)
|
(393)
|
(400)
|
(374)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
1
+67%
|
0
-60%
|
0
+100%
|
0
-25%
|
0
-67%
|
2
+1 500%
|
5
+188%
|
3
-33%
|
(9)
N/A
|
(3)
+69%
|
9
N/A
|
9
+7%
|
0
N/A
|
9
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(13)
N/A
|
(45)
-240%
|
(24)
+47%
|
(12)
+51%
|
(20)
-76%
|
(4)
+80%
|
15
N/A
|
101
+584%
|
121
+20%
|
84
-31%
|
90
+8%
|
73
-19%
|
48
-34%
|
71
+49%
|
187
+163%
|
310
+66%
|
572
+85%
|
582
+2%
|
339
-42%
|
230
-32%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(12)
|
(17)
|
(24)
|
(28)
|
(26)
|
(27)
|
(59)
|
(57)
|
(78)
|
(90)
|
(102)
|
(128)
|
(131)
|
(106)
|
(311)
|
(41)
|
(20)
|
(35)
|
(31)
|
(26)
|
(26)
|
(35)
|
(35)
|
(34)
|
9
|
(58)
|
(53)
|
(26)
|
(30)
|
(43)
|
(56)
|
(56)
|
(64)
|
|
Selling, General & Administrative |
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(10)
|
(15)
|
(20)
|
(16)
|
(14)
|
(24)
|
(31)
|
(45)
|
(64)
|
(74)
|
(81)
|
(125)
|
(148)
|
(114)
|
(108)
|
(28)
|
(5)
|
(23)
|
(22)
|
(21)
|
(21)
|
(27)
|
(28)
|
(29)
|
(33)
|
(44)
|
(40)
|
(24)
|
(28)
|
(39)
|
(46)
|
(46)
|
(57)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
(13)
|
(5)
|
(12)
|
(10)
|
(4)
|
(5)
|
(7)
|
(6)
|
(5)
|
(4)
|
(14)
|
(15)
|
(3)
|
(2)
|
(4)
|
(9)
|
(8)
|
(6)
|
|
Other Operating Expenses |
(2)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(4)
|
(12)
|
(11)
|
(2)
|
(27)
|
(11)
|
(14)
|
(16)
|
(21)
|
(3)
|
16
|
20
|
(202)
|
0
|
(11)
|
0
|
1
|
0
|
0
|
(1)
|
(1)
|
(0)
|
46
|
(0)
|
1
|
1
|
0
|
0
|
(2)
|
(2)
|
(0)
|
|
Operating Income |
(5)
N/A
|
(4)
+17%
|
(4)
+9%
|
(5)
-33%
|
(5)
+9%
|
(5)
+6%
|
(5)
-18%
|
(5)
+9%
|
(7)
-46%
|
(14)
-103%
|
(33)
-132%
|
(31)
+5%
|
(17)
+45%
|
(18)
-3%
|
(46)
-164%
|
(48)
-3%
|
(74)
-54%
|
(90)
-22%
|
(102)
-14%
|
(128)
-25%
|
(131)
-2%
|
(119)
+10%
|
(355)
-199%
|
(65)
+82%
|
(32)
+50%
|
(55)
-72%
|
(35)
+36%
|
(11)
+70%
|
75
N/A
|
86
+14%
|
49
-43%
|
57
+15%
|
82
+45%
|
(10)
N/A
|
18
N/A
|
161
+795%
|
280
+74%
|
529
+89%
|
526
-1%
|
283
-46%
|
166
-41%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
29
|
8
|
(24)
|
2
|
(7)
|
(9)
|
2
|
(3)
|
(9)
|
(11)
|
(14)
|
(25)
|
(31)
|
(34)
|
(48)
|
(37)
|
(28)
|
(41)
|
(39)
|
(9)
|
(4)
|
(20)
|
(15)
|
(6)
|
2
|
0
|
(1)
|
10
|
26
|
68
|
67
|
|
Non-Reccuring Items |
0
|
0
|
(0)
|
(9)
|
(9)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(7)
|
(9)
|
(28)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(200)
|
0
|
(17)
|
0
|
(1)
|
37
|
37
|
(1)
|
0
|
0
|
46
|
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
|
(4)
|
(5)
|
(2)
|
(2)
|
(0)
|
(2)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(10)
|
(10)
|
(23)
|
(24)
|
0
|
0
|
(3)
|
(3)
|
(4)
|
(5)
|
(3)
|
(3)
|
(4)
|
(6)
|
|
Pre-Tax Income |
(5)
N/A
|
(4)
+17%
|
(4)
+2%
|
(14)
-230%
|
(14)
+3%
|
(5)
+67%
|
(6)
-24%
|
(6)
-11%
|
(8)
-32%
|
(22)
-162%
|
(5)
+79%
|
(29)
-537%
|
(50)
-70%
|
(43)
+14%
|
(54)
-25%
|
(57)
-7%
|
(76)
-33%
|
(98)
-28%
|
(114)
-16%
|
(141)
-24%
|
(146)
-3%
|
(345)
-137%
|
(390)
-13%
|
(119)
+70%
|
(81)
+32%
|
(94)
-16%
|
(27)
+71%
|
(24)
+10%
|
25
N/A
|
53
+110%
|
22
-59%
|
83
+283%
|
68
-18%
|
(19)
N/A
|
18
N/A
|
157
+797%
|
274
+74%
|
536
+96%
|
549
+2%
|
348
-37%
|
228
-34%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
10
|
8
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
24
|
24
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
5
|
(15)
|
(37)
|
(28)
|
|
Income from Continuing Operations |
(5)
|
(4)
|
(4)
|
(14)
|
(14)
|
(5)
|
(6)
|
(6)
|
(8)
|
(22)
|
(5)
|
(29)
|
(50)
|
(43)
|
(54)
|
(59)
|
(77)
|
(88)
|
(106)
|
(144)
|
(146)
|
(346)
|
(390)
|
(119)
|
(81)
|
(94)
|
(3)
|
(1)
|
25
|
53
|
21
|
83
|
68
|
(19)
|
17
|
157
|
273
|
541
|
534
|
311
|
200
|
|
Net Income (Common) |
(5)
N/A
|
(4)
+17%
|
(4)
+2%
|
(14)
-230%
|
(14)
+3%
|
(5)
+67%
|
(6)
-24%
|
(6)
-11%
|
(8)
-32%
|
(22)
-162%
|
(5)
+79%
|
(29)
-537%
|
(50)
-70%
|
(43)
+14%
|
(54)
-27%
|
(59)
-9%
|
(77)
-30%
|
(88)
-14%
|
(106)
-21%
|
(144)
-36%
|
(146)
-2%
|
(346)
-136%
|
(390)
-13%
|
(119)
+70%
|
(81)
+31%
|
(94)
-16%
|
(3)
+97%
|
(1)
+83%
|
25
N/A
|
53
+109%
|
21
-60%
|
83
+289%
|
68
-18%
|
(19)
N/A
|
17
N/A
|
157
+807%
|
273
+74%
|
541
+98%
|
534
-1%
|
311
-42%
|
200
-36%
|
|
EPS (Diluted) |
-0.24
N/A
|
-0.15
+38%
|
-0.14
+7%
|
-0.48
-243%
|
-0.44
+8%
|
-0.14
+68%
|
-0.15
-7%
|
-0.09
+40%
|
-0.11
-22%
|
-0.27
-145%
|
-0.07
+74%
|
-0.34
-386%
|
-0.44
-29%
|
-0.3
+32%
|
-0.34
-13%
|
-0.35
-3%
|
-0.45
-29%
|
-0.51
-13%
|
-0.61
-20%
|
-0.73
-20%
|
-0.74
-1%
|
-1.73
-134%
|
-1.36
+21%
|
-0.38
+72%
|
-0.24
+37%
|
-0.26
-8%
|
-0.02
+92%
|
-0.01
+50%
|
0.03
N/A
|
0.08
+167%
|
0.03
-63%
|
0.11
+267%
|
0.09
-18%
|
-0.03
N/A
|
0.02
N/A
|
0.18
+800%
|
0.3
+67%
|
0.6
+100%
|
0.59
-2%
|
0.34
-42%
|
0.22
-35%
|