Mount Gibson Iron Ltd
ASX:MGX
Income Statement
Earnings Waterfall
Mount Gibson Iron Ltd
Revenue
|
738.3m
AUD
|
Cost of Revenue
|
-494.3m
AUD
|
Gross Profit
|
244m
AUD
|
Operating Expenses
|
-14.3m
AUD
|
Operating Income
|
229.6m
AUD
|
Other Expenses
|
-93.1m
AUD
|
Net Income
|
136.5m
AUD
|
Income Statement
Mount Gibson Iron 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 |
1
N/A
|
14
+1 340%
|
47
+229%
|
77
+63%
|
98
+26%
|
75
-23%
|
92
+22%
|
165
+80%
|
271
+64%
|
435
+61%
|
492
+13%
|
432
-12%
|
446
+3%
|
555
+25%
|
701
+26%
|
693
-1%
|
689
-1%
|
669
-3%
|
703
+5%
|
865
+23%
|
960
+11%
|
914
-5%
|
346
-62%
|
328
-5%
|
260
-21%
|
245
-6%
|
216
-12%
|
195
-10%
|
218
+12%
|
266
+22%
|
353
+33%
|
289
-18%
|
364
+26%
|
452
+24%
|
457
+1%
|
336
-26%
|
102
-69%
|
143
+39%
|
267
+87%
|
453
+70%
|
738
+63%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
(8)
|
(34)
|
(50)
|
(54)
|
(51)
|
(71)
|
(109)
|
(175)
|
(245)
|
(253)
|
(294)
|
(358)
|
(358)
|
(358)
|
(325)
|
(318)
|
(414)
|
(580)
|
(698)
|
(745)
|
(724)
|
(315)
|
(355)
|
(242)
|
(210)
|
(170)
|
(158)
|
(180)
|
(218)
|
(276)
|
(204)
|
(262)
|
(329)
|
(286)
|
(215)
|
(169)
|
(215)
|
(251)
|
(338)
|
(494)
|
|
Gross Profit |
1
N/A
|
7
+580%
|
14
+109%
|
27
+89%
|
43
+61%
|
24
-44%
|
20
-16%
|
56
+176%
|
96
+71%
|
191
+99%
|
239
+25%
|
138
-42%
|
87
-37%
|
198
+127%
|
343
+73%
|
368
+7%
|
371
+1%
|
255
-31%
|
123
-52%
|
167
+36%
|
215
+29%
|
189
-12%
|
31
-84%
|
(27)
N/A
|
19
N/A
|
35
+84%
|
46
+32%
|
36
-20%
|
38
+4%
|
49
+28%
|
77
+58%
|
85
+11%
|
103
+20%
|
123
+20%
|
170
+38%
|
121
-29%
|
(66)
N/A
|
(73)
-10%
|
15
N/A
|
114
+647%
|
244
+114%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(18)
|
(17)
|
(4)
|
(3)
|
(6)
|
(6)
|
(8)
|
(10)
|
(12)
|
(11)
|
(15)
|
(31)
|
(31)
|
(21)
|
(21)
|
(20)
|
(22)
|
(23)
|
(27)
|
(30)
|
(20)
|
(19)
|
(29)
|
(25)
|
(15)
|
(18)
|
69
|
(18)
|
(21)
|
(14)
|
(12)
|
(11)
|
(7)
|
5
|
6
|
(3)
|
(3)
|
(5)
|
(8)
|
(13)
|
(14)
|
|
Selling, General & Administrative |
(1)
|
(2)
|
0
|
(3)
|
0
|
(7)
|
0
|
(13)
|
(23)
|
(15)
|
(16)
|
(31)
|
(31)
|
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(27)
|
(30)
|
(26)
|
(26)
|
(30)
|
(30)
|
(22)
|
(17)
|
(17)
|
(16)
|
(19)
|
(13)
|
(13)
|
(13)
|
(13)
|
(11)
|
(11)
|
(13)
|
(15)
|
(16)
|
(18)
|
(26)
|
(25)
|
|
Research & Development |
(11)
|
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
(6)
|
(13)
|
(4)
|
0
|
(6)
|
2
|
(8)
|
3
|
12
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
8
|
2
|
7
|
9
|
2
|
89
|
3
|
2
|
0
|
1
|
3
|
7
|
17
|
18
|
11
|
13
|
12
|
11
|
14
|
11
|
|
Operating Income |
(17)
N/A
|
(10)
+42%
|
10
N/A
|
24
+138%
|
38
+60%
|
19
-51%
|
12
-36%
|
46
+286%
|
84
+83%
|
179
+114%
|
224
+25%
|
107
-52%
|
57
-47%
|
177
+213%
|
322
+82%
|
348
+8%
|
349
+0%
|
233
-33%
|
96
-59%
|
136
+43%
|
195
+43%
|
171
-13%
|
2
-99%
|
(51)
N/A
|
4
N/A
|
17
+315%
|
115
+590%
|
19
-84%
|
17
-7%
|
35
+101%
|
64
+84%
|
75
+16%
|
96
+28%
|
128
+34%
|
176
+37%
|
118
-33%
|
(69)
N/A
|
(78)
-12%
|
7
N/A
|
101
+1 293%
|
230
+127%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(9)
|
(16)
|
(86)
|
(46)
|
27
|
(9)
|
2
|
(5)
|
(15)
|
(7)
|
(6)
|
(8)
|
(8)
|
(7)
|
(5)
|
(4)
|
(3)
|
(1)
|
0
|
(1)
|
(0)
|
0
|
(1)
|
(6)
|
(8)
|
(6)
|
(12)
|
(26)
|
(1)
|
14
|
(6)
|
(6)
|
(8)
|
|
Non-Reccuring Items |
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
14
|
20
|
7
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
(908)
|
(934)
|
(39)
|
64
|
(1)
|
7
|
68
|
64
|
0
|
2
|
2
|
(1)
|
(1)
|
(0)
|
(38)
|
(184)
|
(145)
|
(64)
|
(27)
|
|
Total Other Income |
0
|
0
|
0
|
(0)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(25)
N/A
|
(11)
+56%
|
9
N/A
|
22
+147%
|
36
+64%
|
18
-51%
|
11
-40%
|
42
+299%
|
75
+78%
|
164
+118%
|
138
-16%
|
62
-55%
|
97
+58%
|
188
+93%
|
330
+75%
|
343
+4%
|
333
-3%
|
225
-33%
|
89
-60%
|
128
+44%
|
187
+45%
|
164
-12%
|
(911)
N/A
|
(989)
-9%
|
(38)
+96%
|
80
N/A
|
114
+44%
|
24
-79%
|
85
+251%
|
99
+17%
|
64
-35%
|
70
+10%
|
89
+27%
|
121
+35%
|
163
+35%
|
92
-44%
|
(108)
N/A
|
(248)
-129%
|
(144)
+42%
|
30
N/A
|
195
+539%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
(9)
|
(6)
|
4
|
(3)
|
(13)
|
(23)
|
(51)
|
(43)
|
(19)
|
(29)
|
(56)
|
(98)
|
(103)
|
(104)
|
(63)
|
(20)
|
29
|
12
|
(67)
|
83
|
100
|
3
|
1
|
2
|
1
|
0
|
0
|
0
|
63
|
44
|
(37)
|
(49)
|
(28)
|
32
|
74
|
43
|
(25)
|
(58)
|
|
Income from Continuing Operations |
(25)
|
(11)
|
9
|
14
|
30
|
22
|
7
|
29
|
53
|
113
|
95
|
43
|
69
|
132
|
233
|
240
|
229
|
162
|
69
|
157
|
199
|
96
|
(829)
|
(890)
|
(35)
|
80
|
117
|
26
|
85
|
99
|
64
|
133
|
133
|
84
|
114
|
64
|
(76)
|
(174)
|
(101)
|
5
|
137
|
|
Income to Minority Interest |
4
|
0
|
(4)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(21)
N/A
|
(11)
+48%
|
6
N/A
|
14
+145%
|
30
+119%
|
24
-20%
|
29
+23%
|
48
+66%
|
53
+10%
|
113
+116%
|
95
-17%
|
43
-55%
|
69
+61%
|
132
+93%
|
233
+76%
|
240
+3%
|
229
-4%
|
162
-29%
|
69
-57%
|
157
+127%
|
199
+26%
|
96
-51%
|
(852)
N/A
|
(911)
-7%
|
(57)
+94%
|
86
N/A
|
125
+44%
|
26
-79%
|
83
+217%
|
99
+19%
|
64
-35%
|
133
+108%
|
133
0%
|
84
-37%
|
114
+35%
|
64
-44%
|
(76)
N/A
|
(174)
-129%
|
(101)
+42%
|
5
N/A
|
137
+2 536%
|
|
EPS (Diluted) |
-0.1
N/A
|
-0.04
+60%
|
0.02
N/A
|
0.04
+100%
|
0.08
+100%
|
0.06
-25%
|
0.05
-17%
|
0.05
N/A
|
0.07
+40%
|
0.14
+100%
|
0.12
-14%
|
0.05
-58%
|
0.07
+40%
|
0.13
+86%
|
0.22
+69%
|
0.22
N/A
|
0.21
-5%
|
0.15
-29%
|
0.06
-60%
|
0.14
+133%
|
0.18
+29%
|
0.09
-50%
|
-0.78
N/A
|
-0.83
-6%
|
-0.05
+94%
|
0.07
N/A
|
0.11
+57%
|
0.02
-82%
|
0.08
+300%
|
0.09
+13%
|
0.06
-33%
|
0.12
+100%
|
0.12
N/A
|
0.07
-42%
|
0.1
+43%
|
0.05
-50%
|
-0.06
N/A
|
-0.15
-150%
|
-0.08
+47%
|
0
N/A
|
0.11
N/A
|