Murray Cod Australia Ltd
ASX:MCA
Income Statement
Earnings Waterfall
Murray Cod Australia Ltd
Revenue
|
9.5m
AUD
|
Cost of Revenue
|
-14.4m
AUD
|
Gross Profit
|
-4.9m
AUD
|
Operating Expenses
|
-21.3m
AUD
|
Operating Income
|
-26.3m
AUD
|
Other Expenses
|
16.6m
AUD
|
Net Income
|
-9.7m
AUD
|
Income Statement
Murray Cod Australia Ltd
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
|
0
-17%
|
0
-41%
|
0
-55%
|
0
-67%
|
0
+400%
|
0
+2%
|
0
-74%
|
0
-53%
|
0
+641%
|
1
+504%
|
2
+100%
|
2
+36%
|
3
+39%
|
3
+9%
|
4
+1%
|
4
+13%
|
8
+106%
|
10
+19%
|
10
+7%
|
13
+23%
|
14
+10%
|
11
-21%
|
10
-13%
|
|
Gross Profit | |||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
(7)
|
(9)
|
(16)
|
(20)
|
(16)
|
(14)
|
|
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
+214%
|
0
+129%
|
0
+14%
|
0
+26%
|
0
-6%
|
1
+206%
|
3
+147%
|
3
+10%
|
1
-53%
|
(3)
N/A
|
(6)
-92%
|
(5)
+10%
|
(5)
+7%
|
|
Operating Income | |||||||||||||||||||||||||
Operating Expenses |
(1)
|
(1)
|
(1)
|
(4)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(8)
|
(9)
|
(3)
|
(3)
|
(7)
|
(8)
|
(6)
|
(10)
|
(9)
|
(12)
|
(14)
|
(17)
|
(18)
|
(21)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(7)
|
(8)
|
(2)
|
(2)
|
(5)
|
(5)
|
(3)
|
(5)
|
(5)
|
(7)
|
(9)
|
(11)
|
(13)
|
(15)
|
|
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
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Other Operating Expenses |
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
|
Operating Income |
(1)
N/A
|
(1)
-27%
|
(1)
+8%
|
(4)
-467%
|
(0)
+92%
|
(0)
+17%
|
(0)
-53%
|
(0)
-23%
|
(0)
+16%
|
(0)
-4%
|
(8)
-1 771%
|
(9)
-15%
|
(3)
+71%
|
(3)
-22%
|
(7)
-118%
|
(7)
-8%
|
(5)
+39%
|
(7)
-52%
|
(6)
+10%
|
(11)
-72%
|
(17)
-60%
|
(23)
-30%
|
(23)
-2%
|
(26)
-15%
|
|
Pre-Tax Income | |||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
(1)
|
1
|
9
|
6
|
1
|
2
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
Non-Reccuring Items |
0
|
0
|
(4)
|
0
|
0
|
2
|
0
|
(2)
|
0
|
0
|
1
|
2
|
2
|
3
|
3
|
4
|
5
|
7
|
5
|
4
|
7
|
15
|
14
|
13
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
2
|
|
Pre-Tax Income |
(1)
N/A
|
(1)
-27%
|
(5)
-613%
|
(3)
+41%
|
9
N/A
|
8
-8%
|
1
-89%
|
(0)
N/A
|
(0)
-37%
|
(0)
-7%
|
(6)
-1 362%
|
(7)
-2%
|
(0)
+94%
|
(1)
-39%
|
(4)
-596%
|
(4)
+2%
|
0
N/A
|
1
+280%
|
(1)
N/A
|
(6)
-351%
|
(10)
-64%
|
(6)
+37%
|
(9)
-38%
|
(12)
-38%
|
|
Net Income | |||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
1
|
2
|
|
Income from Continuing Operations |
(1)
|
(1)
|
(5)
|
(3)
|
8
|
7
|
1
|
(0)
|
(0)
|
(0)
|
(6)
|
(6)
|
(0)
|
(1)
|
(4)
|
(4)
|
0
|
1
|
(1)
|
(5)
|
(9)
|
(6)
|
(7)
|
(10)
|
|
Net Income (Common) |
(1)
N/A
|
(1)
-27%
|
(5)
-613%
|
(3)
+41%
|
8
N/A
|
7
-14%
|
1
-91%
|
(0)
N/A
|
(0)
-347%
|
(0)
-9%
|
(6)
-1 365%
|
(6)
+4%
|
(0)
+96%
|
(1)
-158%
|
(4)
-432%
|
(4)
+1%
|
0
N/A
|
1
+879%
|
(1)
N/A
|
(5)
-308%
|
(9)
-84%
|
(6)
+31%
|
(7)
-20%
|
(10)
-32%
|
|
EPS (Diluted) |
-0.01
N/A
|
-0.01
N/A
|
-0.08
-700%
|
-0.04
+50%
|
0.12
N/A
|
0.1
-17%
|
0.01
-90%
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.02
N/A
|
-0.02
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
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
|