Nuenergy Gas Ltd
ASX:NGY
Income Statement
Earnings Waterfall
Nuenergy Gas Ltd
Revenue
|
0
AUD
|
Operating Expenses
|
-488.2k
AUD
|
Operating Income
|
-488.2k
AUD
|
Other Expenses
|
-549k
AUD
|
Net Income
|
-1m
AUD
|
Income Statement
Nuenergy Gas 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 |
0
N/A
|
0
N/A
|
0
N/A
|
0
+125%
|
0
-33%
|
0
-17%
|
0
+20%
|
0
-33%
|
0
+375%
|
0
N/A
|
1
+332%
|
0
-63%
|
(0)
N/A
|
0
N/A
|
0
-60%
|
0
+400%
|
0
+140%
|
0
+50%
|
0
-11%
|
0
-50%
|
0
-25%
|
0
+150%
|
0
-20%
|
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(8)
|
(8)
|
(5)
|
6
|
6
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(10)
|
(17)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(8)
|
(8)
|
(5)
|
6
|
7
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
|
Research & Development |
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
|
(9)
|
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)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
Operating Income |
(0)
N/A
|
(0)
-38%
|
(0)
+5%
|
(1)
-90%
|
(1)
-21%
|
(1)
+26%
|
(1)
+3%
|
(1)
+7%
|
(1)
+23%
|
(1)
-128%
|
(0)
+65%
|
(4)
-870%
|
(9)
-120%
|
(8)
+6%
|
(5)
+34%
|
6
N/A
|
7
+7%
|
(2)
N/A
|
(3)
-32%
|
(3)
-6%
|
(2)
+21%
|
(2)
-10%
|
(3)
-14%
|
(2)
+21%
|
(2)
+3%
|
(3)
-29%
|
(3)
0%
|
(2)
+17%
|
(2)
+7%
|
(2)
+15%
|
(2)
+15%
|
(10)
-548%
|
(17)
-70%
|
(1)
+95%
|
(1)
+26%
|
(1)
+4%
|
(1)
-10%
|
(0)
+32%
|
(0)
+14%
|
(1)
-60%
|
(0)
+21%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
0
|
(3)
|
(1)
|
(0)
|
(0)
|
(1)
|
|
Non-Reccuring Items |
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(32)
|
(32)
|
0
|
0
|
(0)
|
(3)
|
(15)
|
(11)
|
0
|
(7)
|
0
|
(1)
|
6
|
7
|
0
|
0
|
0
|
0
|
0
|
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(0)
N/A
|
(2)
-248%
|
(2)
+1%
|
(1)
+38%
|
(1)
-15%
|
(1)
+33%
|
(1)
+3%
|
(1)
+7%
|
(1)
+23%
|
(1)
-128%
|
(1)
+56%
|
(4)
-696%
|
(9)
-114%
|
(8)
+6%
|
(5)
+34%
|
4
N/A
|
4
+11%
|
(2)
N/A
|
(3)
-32%
|
(3)
-8%
|
(2)
+22%
|
(3)
-20%
|
(35)
-1 212%
|
(34)
+2%
|
(1)
+96%
|
(2)
-73%
|
(3)
-44%
|
(6)
-71%
|
(17)
-189%
|
(13)
+20%
|
(2)
+86%
|
(17)
-786%
|
(17)
+1%
|
(2)
+86%
|
8
N/A
|
7
-14%
|
(4)
N/A
|
(2)
+60%
|
(1)
+51%
|
(1)
-31%
|
(1)
+0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
0
|
0
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(9)
|
(8)
|
(5)
|
5
|
5
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(35)
|
(26)
|
7
|
(2)
|
(3)
|
(5)
|
(15)
|
(13)
|
(2)
|
(17)
|
(17)
|
(2)
|
8
|
7
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
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
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
|
Net Income (Common) |
(0)
N/A
|
(2)
-248%
|
(2)
+1%
|
(1)
+38%
|
(1)
-15%
|
(1)
+33%
|
(1)
+3%
|
(1)
+7%
|
(1)
+23%
|
(1)
-128%
|
(1)
+56%
|
(4)
-696%
|
(9)
-114%
|
(8)
+6%
|
(5)
+34%
|
5
N/A
|
5
+17%
|
(2)
N/A
|
(3)
-57%
|
(3)
-6%
|
(2)
+23%
|
(2)
-20%
|
(35)
-1 313%
|
(26)
+24%
|
7
N/A
|
(2)
N/A
|
(3)
-44%
|
(5)
-35%
|
(15)
-220%
|
(13)
+15%
|
(2)
+85%
|
(17)
-786%
|
(17)
+1%
|
(2)
+86%
|
8
N/A
|
7
-14%
|
(4)
N/A
|
(2)
+56%
|
(1)
+58%
|
(1)
-30%
|
(1)
0%
|
|
EPS (Diluted) |
-0.12
N/A
|
-0.3
-150%
|
-0.26
+13%
|
-0.15
+42%
|
-0.13
+13%
|
-0.09
+31%
|
-0.08
+11%
|
-0.07
+13%
|
-0.05
+29%
|
-0.06
-20%
|
-0.02
+67%
|
-0.22
-1 000%
|
-0.32
-45%
|
-0.13
+59%
|
-0.09
+31%
|
0.03
N/A
|
0.02
-33%
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.07
-600%
|
-0.04
+43%
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|