Minrex Resources Ltd
ASX:MRR
Income Statement
Earnings Waterfall
Minrex Resources Ltd
Income Statement
Minrex Resources Ltd
| 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 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
-17%
|
0
-24%
|
0
-21%
|
0
-50%
|
0
+33%
|
0
-50%
|
0
-10%
|
0
-9%
|
0
+24%
|
0
+17%
|
0
-45%
|
0
-66%
|
0
-65%
|
0
-88%
|
0
N/A
|
0
N/A
|
0
+2 858%
|
0
+152%
|
0
+31%
|
0
+14%
|
1
+1%
|
0
-9%
|
|
| Operating Income | ||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
|
| Selling, General & Administrative |
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Research & Development |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| 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)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(1)
-30%
|
(1)
-33%
|
(1)
-26%
|
(1)
+7%
|
(1)
+24%
|
(1)
+8%
|
(1)
-11%
|
(2)
-123%
|
(2)
-3%
|
(1)
+44%
|
(1)
-4%
|
(1)
-1%
|
(1)
+15%
|
(1)
-27%
|
(2)
-108%
|
(3)
-26%
|
(4)
-65%
|
(4)
+5%
|
(2)
+43%
|
(2)
+14%
|
(1)
+36%
|
(2)
-24%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(5)
|
(13)
|
(11)
|
(2)
|
(1)
|
(1)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(1)
-30%
|
(1)
-33%
|
(1)
-26%
|
(1)
+7%
|
(1)
+24%
|
(1)
+8%
|
(1)
-11%
|
(2)
-123%
|
(2)
-3%
|
(1)
+44%
|
(1)
-4%
|
(1)
-1%
|
(1)
+15%
|
(1)
-30%
|
(2)
-103%
|
(3)
-27%
|
(10)
-250%
|
(17)
-81%
|
(13)
+27%
|
(4)
+66%
|
(2)
+52%
|
(2)
-15%
|
|
| Net Income | ||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(10)
|
(17)
|
(13)
|
(4)
|
(2)
|
(2)
|
|
| Net Income (Common) |
(0)
N/A
|
(1)
-30%
|
(1)
-33%
|
(1)
-26%
|
(1)
+7%
|
(1)
+24%
|
(1)
+8%
|
(1)
-11%
|
(2)
-123%
|
(2)
-3%
|
(1)
+44%
|
(1)
-4%
|
(1)
-1%
|
(1)
+15%
|
(1)
-30%
|
(2)
-103%
|
(3)
-27%
|
(10)
-250%
|
(17)
-81%
|
(13)
+27%
|
(4)
+66%
|
(2)
+52%
|
(2)
-15%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.04
-33%
|
-0.04
N/A
|
-0.02
+50%
|
-0.02
N/A
|
-0.01
+50%
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
0
N/A
|
0
N/A
|
0
N/A
|
|