Metgasco Ltd
ASX:MEL
Income Statement
Earnings Waterfall
Metgasco Ltd
Income Statement
Metgasco Ltd
| 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
|
|
| Revenue |
1
N/A
|
1
-16%
|
1
-29%
|
0
-47%
|
0
-79%
|
0
-93%
|
0
-92%
|
0
-60%
|
0
-50%
|
0
N/A
|
0
+300%
|
0
+118 925%
|
2
+263%
|
2
+37%
|
2
-10%
|
2
+1%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| 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)
N/A
|
0
N/A
|
1
+237%
|
0
-74%
|
0
-57%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(6)
|
(2)
|
(1)
|
(1)
|
(14)
|
(1)
|
|
| Selling, General & Administrative |
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Research & Development |
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)
|
(0)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(13)
|
0
|
|
| Operating Income |
(0)
N/A
|
(1)
-139%
|
(1)
-61%
|
(1)
-23%
|
(2)
-76%
|
(2)
+11%
|
(1)
+33%
|
(1)
-14%
|
(2)
-50%
|
(2)
-3%
|
(6)
-198%
|
(2)
+68%
|
(1)
+43%
|
0
N/A
|
(13)
N/A
|
(1)
+94%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
0
|
1
|
(8)
|
(3)
|
4
|
(6)
|
(6)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
1
|
(2)
|
(3)
|
|
| Non-Reccuring Items |
(1)
|
(1)
|
(2)
|
(10)
|
(8)
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(13)
|
0
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
1
|
(1)
|
1
|
1
|
|
| Pre-Tax Income |
0
N/A
|
1
+409%
|
(8)
N/A
|
(14)
-69%
|
(6)
+58%
|
(7)
-26%
|
(7)
+8%
|
(1)
+83%
|
(3)
-124%
|
(6)
-131%
|
(6)
+8%
|
(2)
+73%
|
(1)
+61%
|
(13)
-2 122%
|
(14)
-8%
|
(3)
+77%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
0
|
1
|
(8)
|
(14)
|
(6)
|
(7)
|
(7)
|
(1)
|
(3)
|
(6)
|
(6)
|
(2)
|
(1)
|
(13)
|
(14)
|
(3)
|
|
| Net Income (Common) |
0
N/A
|
1
+409%
|
(8)
N/A
|
(14)
-69%
|
(6)
+58%
|
(7)
-26%
|
(7)
+8%
|
(1)
+83%
|
(3)
-124%
|
(6)
-131%
|
(6)
+8%
|
(2)
+73%
|
(1)
+61%
|
(13)
-2 122%
|
(14)
-8%
|
(3)
+77%
|
|
| EPS (Diluted) |
0.02
N/A
|
0.11
+450%
|
-0.96
N/A
|
-1.63
-70%
|
-0.68
+58%
|
-0.85
-25%
|
-0.61
+28%
|
-0.1
+84%
|
-0.18
-80%
|
-0.37
-106%
|
-0.26
+30%
|
-0.07
+73%
|
-0.02
+71%
|
-0.56
-2 700%
|
-0.76
-36%
|
-0.11
+86%
|
|