Metgasco Ltd
ASX:MEL
Income Statement
Earnings Waterfall
Metgasco Ltd
Revenue
|
1.7m
AUD
|
Cost of Revenue
|
-1.4m
AUD
|
Gross Profit
|
338.9k
AUD
|
Operating Expenses
|
-1.4m
AUD
|
Operating Income
|
-1m
AUD
|
Other Expenses
|
448.9k
AUD
|
Net Income
|
-593.9k
AUD
|
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
Revenue |
1
N/A
|
1
-16%
|
1
-29%
|
0
-47%
|
0
-79%
|
0
-93%
|
0
-91%
|
0
-70%
|
0
-38%
|
0
+10%
|
0
+218%
|
0
+135 929%
|
2
+263%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
|
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
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(6)
|
(2)
|
(1)
|
|
Selling, General & Administrative |
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
Research & Development |
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)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
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%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
0
|
1
|
(8)
|
(3)
|
4
|
(6)
|
(6)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
|
Non-Reccuring Items |
(1)
|
(1)
|
(2)
|
(10)
|
(8)
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
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
|
|
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%
|
|
Net Income | ||||||||||||||
Tax Provision |
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)
|
|
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%
|
|
EPS (Diluted) |
0
N/A
|
0
N/A
|
-0.02
N/A
|
-0.04
-100%
|
-0.01
+75%
|
-0.02
-100%
|
-0.02
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|