Metals X Ltd
ASX:MLX
Income Statement
Earnings Waterfall
Metals X Ltd
Revenue
|
153.8m
AUD
|
Cost of Revenue
|
-108.7m
AUD
|
Gross Profit
|
45m
AUD
|
Operating Expenses
|
-3.8m
AUD
|
Operating Income
|
41.2m
AUD
|
Other Expenses
|
-26.6m
AUD
|
Net Income
|
14.6m
AUD
|
Income Statement
Metals X Ltd
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 |
10
N/A
|
34
+232%
|
31
-8%
|
10
-68%
|
21
+103%
|
65
+218%
|
96
+47%
|
97
+2%
|
88
-9%
|
72
-18%
|
64
-12%
|
53
-17%
|
59
+12%
|
69
+16%
|
107
+56%
|
239
+123%
|
315
+32%
|
315
+0%
|
202
-36%
|
72
-64%
|
164
+127%
|
238
+45%
|
192
-19%
|
210
+9%
|
220
+5%
|
205
-7%
|
151
-26%
|
73
-51%
|
85
+16%
|
94
+10%
|
151
+61%
|
229
+52%
|
67
-71%
|
129
+94%
|
154
+19%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(24)
|
(39)
|
(27)
|
(4)
|
(41)
|
(103)
|
(120)
|
(100)
|
(74)
|
(58)
|
(59)
|
(58)
|
(56)
|
(59)
|
(89)
|
(186)
|
(247)
|
(255)
|
(167)
|
(62)
|
(148)
|
(229)
|
(198)
|
(211)
|
(253)
|
(230)
|
(156)
|
(70)
|
(76)
|
(75)
|
(82)
|
(98)
|
(50)
|
(96)
|
(109)
|
|
Gross Profit |
(14)
N/A
|
(5)
+65%
|
4
N/A
|
6
+68%
|
(20)
N/A
|
(38)
-85%
|
(24)
+37%
|
(3)
+89%
|
14
N/A
|
14
+3%
|
5
-65%
|
(5)
N/A
|
3
N/A
|
10
+239%
|
18
+94%
|
52
+184%
|
69
+31%
|
60
-12%
|
36
-41%
|
9
-73%
|
16
+69%
|
8
-47%
|
(6)
N/A
|
(1)
+86%
|
(32)
-3 731%
|
(26)
+20%
|
(5)
+82%
|
3
N/A
|
9
+211%
|
19
+105%
|
69
+264%
|
131
+90%
|
16
-88%
|
33
+105%
|
45
+35%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||
Operating Expenses |
(9)
|
(8)
|
(8)
|
(8)
|
(10)
|
(10)
|
(4)
|
(2)
|
(3)
|
(5)
|
(6)
|
(4)
|
(1)
|
(4)
|
(8)
|
(11)
|
(11)
|
(14)
|
(15)
|
(13)
|
(10)
|
(14)
|
(5)
|
(7)
|
(6)
|
(15)
|
(13)
|
(7)
|
4
|
5
|
(4)
|
(3)
|
(2)
|
(3)
|
(4)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
(3)
|
0
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(2)
|
(5)
|
(4)
|
(16)
|
(4)
|
(6)
|
(5)
|
(7)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
(3)
|
(4)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
(0)
|
0
|
(1)
|
0
|
(0)
|
0
|
(1)
|
0
|
(7)
|
0
|
(6)
|
0
|
(2)
|
0
|
(1)
|
0
|
(0)
|
0
|
(7)
|
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
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
|
Other Operating Expenses |
(9)
|
(7)
|
(8)
|
(8)
|
(3)
|
(5)
|
(2)
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(3)
|
(8)
|
(4)
|
(11)
|
2
|
(13)
|
(5)
|
(4)
|
3
|
1
|
(0)
|
(1)
|
(1)
|
(6)
|
(0)
|
10
|
10
|
0
|
1
|
(0)
|
(0)
|
(0)
|
|
Operating Income |
(23)
N/A
|
(13)
+45%
|
(4)
+69%
|
(2)
+46%
|
(31)
-1 362%
|
(47)
-54%
|
(28)
+41%
|
(5)
+82%
|
11
N/A
|
9
-17%
|
(0)
N/A
|
(9)
-2 075%
|
2
N/A
|
6
+211%
|
10
+73%
|
41
+302%
|
58
+42%
|
46
-21%
|
21
-55%
|
(3)
N/A
|
6
N/A
|
(6)
N/A
|
(11)
-83%
|
(8)
+30%
|
(39)
-394%
|
(40)
-5%
|
(18)
+56%
|
(4)
+76%
|
13
N/A
|
24
+80%
|
65
+174%
|
128
+96%
|
15
-89%
|
30
+106%
|
41
+36%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(5)
|
(1)
|
(1)
|
5
|
4
|
(1)
|
(1)
|
(2)
|
56
|
54
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(0)
|
2
|
2
|
12
|
12
|
(17)
|
(10)
|
(1)
|
(5)
|
(2)
|
(0)
|
(4)
|
(1)
|
(6)
|
1
|
(1)
|
(2)
|
(18)
|
|
Non-Reccuring Items |
0
|
(7)
|
5
|
11
|
(8)
|
(12)
|
1
|
20
|
16
|
(3)
|
(28)
|
(33)
|
(8)
|
(6)
|
(7)
|
(2)
|
(12)
|
(5)
|
3
|
(0)
|
(78)
|
(74)
|
0
|
(8)
|
(4)
|
(72)
|
(71)
|
(8)
|
0
|
(0)
|
0
|
5
|
(0)
|
2
|
4
|
|
Pre-Tax Income |
(25)
N/A
|
(24)
+6%
|
(1)
+98%
|
8
N/A
|
(34)
N/A
|
(55)
-61%
|
(27)
+50%
|
14
N/A
|
25
+79%
|
62
+147%
|
25
-59%
|
(45)
N/A
|
(8)
+83%
|
(2)
+74%
|
2
N/A
|
37
+1 526%
|
44
+18%
|
41
-7%
|
26
-38%
|
(1)
N/A
|
(60)
-5 626%
|
(68)
-13%
|
(28)
+58%
|
(26)
+7%
|
(43)
-65%
|
(117)
-170%
|
(91)
+22%
|
(12)
+86%
|
10
N/A
|
23
+127%
|
60
+160%
|
134
+125%
|
14
-90%
|
31
+122%
|
27
-13%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||
Tax Provision |
11
|
21
|
14
|
(3)
|
(7)
|
(1)
|
(0)
|
(1)
|
11
|
0
|
(11)
|
1
|
11
|
11
|
0
|
0
|
0
|
0
|
2
|
4
|
(32)
|
(36)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
(4)
|
(9)
|
(12)
|
|
Income from Continuing Operations |
(14)
|
(3)
|
14
|
5
|
(41)
|
(55)
|
(28)
|
13
|
36
|
62
|
14
|
(44)
|
3
|
9
|
2
|
37
|
44
|
41
|
27
|
3
|
(92)
|
(104)
|
(30)
|
(26)
|
(44)
|
(117)
|
(91)
|
(12)
|
10
|
23
|
60
|
176
|
10
|
22
|
15
|
|
Income to Minority Interest |
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) |
(14)
N/A
|
(3)
+81%
|
(6)
-122%
|
(8)
-33%
|
(35)
-343%
|
(57)
-62%
|
(30)
+48%
|
12
N/A
|
36
+204%
|
62
+74%
|
14
-77%
|
(44)
N/A
|
3
N/A
|
9
+200%
|
2
-74%
|
37
+1 526%
|
44
+18%
|
41
-7%
|
26
-37%
|
(24)
N/A
|
121
N/A
|
134
+11%
|
(30)
N/A
|
(26)
+11%
|
(44)
-67%
|
(117)
-166%
|
(142)
-22%
|
(80)
+44%
|
(0)
+100%
|
87
N/A
|
118
+35%
|
184
+56%
|
10
-95%
|
22
+122%
|
15
-34%
|
|
EPS (Diluted) |
-0.14
N/A
|
-0.03
+79%
|
-0.02
+33%
|
-0.02
N/A
|
-0.13
-550%
|
-0.18
-38%
|
-0.09
+50%
|
0.04
N/A
|
0.11
+175%
|
0.18
+64%
|
0.04
-78%
|
-0.13
N/A
|
0
N/A
|
0.02
N/A
|
0
N/A
|
0.09
N/A
|
0.11
+22%
|
0.1
-9%
|
0.07
-30%
|
-0.05
N/A
|
0.2
N/A
|
0.21
+5%
|
-0.05
N/A
|
-0.04
+20%
|
-0.06
-50%
|
-0.17
-183%
|
-0.17
N/A
|
-0.09
+47%
|
0.01
N/A
|
0.09
+800%
|
0.12
+33%
|
0.19
+58%
|
0.01
-95%
|
0.02
+100%
|
0.02
N/A
|