Metal Powder Works Ltd
ASX:MPW
Income Statement
Earnings Waterfall
Metal Powder Works Ltd
Income Statement
Metal Powder Works Ltd
| Sep-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 | 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
|
0
|
|
| Revenue |
0
N/A
|
0
-41%
|
0
-90%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+499%
|
1
+112%
|
2
+62%
|
3
+71%
|
4
+32%
|
4
+2%
|
3
-17%
|
3
-12%
|
2
-19%
|
4
+62%
|
2
-54%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
+251%
|
1
+69%
|
2
+85%
|
2
+42%
|
2
+7%
|
2
-34%
|
1
-34%
|
1
-21%
|
2
+96%
|
0
-76%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(4)
|
(6)
|
(5)
|
(5)
|
(1)
|
(2)
|
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(8)
|
(6)
|
(5)
|
(4)
|
(5)
|
(4)
|
|
| Selling, General & Administrative |
(4)
|
(6)
|
(6)
|
(6)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(8)
|
(7)
|
(6)
|
(4)
|
(5)
|
(4)
|
|
| Research & Development |
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
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
|
| Operating Income |
(4)
N/A
|
(6)
-54%
|
(5)
+18%
|
(5)
-4%
|
(1)
+90%
|
(2)
-280%
|
(4)
-74%
|
(4)
-3%
|
(4)
-22%
|
(6)
-31%
|
(6)
-2%
|
(5)
+15%
|
(5)
+8%
|
(4)
+10%
|
(3)
+31%
|
(3)
-17%
|
(4)
-21%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Non-Reccuring Items |
(0)
|
0
|
0
|
(0)
|
(0)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
2
|
2
|
(2)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(4)
N/A
|
(6)
-49%
|
(5)
+17%
|
(5)
-4%
|
(1)
+89%
|
(7)
-1 076%
|
(8)
-21%
|
(4)
+56%
|
(4)
-22%
|
(6)
-31%
|
(6)
-2%
|
(5)
+15%
|
(6)
-27%
|
(6)
+4%
|
(1)
+81%
|
(2)
-42%
|
(6)
-277%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(4)
|
(6)
|
(5)
|
(5)
|
(1)
|
(7)
|
(8)
|
(4)
|
(4)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(1)
|
(2)
|
(6)
|
|
| Net Income (Common) |
(3)
N/A
|
(2)
+27%
|
(1)
+57%
|
(1)
-22%
|
(1)
+45%
|
(7)
-1 076%
|
(8)
-21%
|
(4)
+56%
|
(4)
-22%
|
(6)
-31%
|
(6)
-2%
|
(5)
+15%
|
(6)
-27%
|
(6)
+4%
|
(1)
+81%
|
(2)
-42%
|
(6)
-277%
|
|
| EPS (Diluted) |
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
-0.01
N/A
|
0
N/A
|
-0.11
N/A
|
-0.17
-55%
|
-0.05
+71%
|
-0.07
-40%
|
-0.08
-14%
|
-0.09
-12%
|
-0.07
+22%
|
-0.09
-29%
|
-0.08
+11%
|
-0.02
+75%
|
-0.02
N/A
|
-0.07
-250%
|
|