Queensland Pacific Metals Ltd
ASX:QPM
Income Statement
Earnings Waterfall
Queensland Pacific Metals Ltd
Income Statement
Queensland Pacific Metals Ltd
| 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 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
10
|
6
|
4
|
|
| Revenue |
0
N/A
|
0
+80%
|
0
-11%
|
0
-31%
|
0
-36%
|
0
+100%
|
0
-7%
|
0
-85%
|
0
+50%
|
0
-33%
|
0
+50%
|
0
+33%
|
0
N/A
|
0
N/A
|
0
+23%
|
0
-18%
|
0
+23%
|
0
-39%
|
0
-55%
|
0
+48%
|
0
+69%
|
0
-70%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-12%
|
0
N/A
|
0
N/A
|
0
N/A
|
39
N/A
|
107
+171%
|
141
+32%
|
125
-11%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
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
|
(1)
|
(3)
|
(4)
|
(90)
|
|
| Gross Profit |
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
|
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
|
38
N/A
|
104
+170%
|
137
+32%
|
35
-74%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(14)
|
(31)
|
(39)
|
(47)
|
(63)
|
(95)
|
(118)
|
(113)
|
(23)
|
|
| Selling, General & Administrative |
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(2)
|
(1)
|
(3)
|
(3)
|
(2)
|
(5)
|
(9)
|
(8)
|
(12)
|
(22)
|
(19)
|
(17)
|
(12)
|
(8)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(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
|
|
| 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)
|
(13)
|
(37)
|
(45)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(9)
|
(22)
|
(32)
|
(33)
|
(41)
|
(63)
|
(63)
|
(55)
|
(14)
|
|
| Operating Income |
(1)
N/A
|
(0)
+59%
|
(0)
+23%
|
(1)
-87%
|
(1)
-88%
|
(1)
+24%
|
(0)
+74%
|
(0)
-71%
|
(0)
+6%
|
(0)
+24%
|
(0)
+27%
|
(1)
-342%
|
(1)
+6%
|
(0)
+91%
|
(0)
-5%
|
(0)
+5%
|
(0)
-218%
|
(1)
-408%
|
(3)
-139%
|
(2)
+11%
|
(2)
+34%
|
(4)
-154%
|
(5)
-20%
|
(5)
-11%
|
(14)
-159%
|
(31)
-117%
|
(39)
-29%
|
(47)
-19%
|
(63)
-35%
|
(57)
+10%
|
(14)
+76%
|
24
N/A
|
12
-49%
|
|
| 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)
|
(0)
|
(0)
|
1
|
(0)
|
(2)
|
0
|
(5)
|
(8)
|
(4)
|
(3)
|
|
| Non-Reccuring Items |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
(4)
|
(4)
|
(2)
|
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
|
|
| 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
|
3
|
3
|
3
|
3
|
10
|
26
|
15
|
1
|
1
|
(1)
|
|
| Pre-Tax Income |
(1)
N/A
|
(0)
+68%
|
(0)
+8%
|
(1)
-78%
|
(1)
-70%
|
(1)
+24%
|
(0)
+71%
|
(0)
-67%
|
(0)
+10%
|
(0)
+28%
|
(0)
+19%
|
(1)
-305%
|
(1)
+7%
|
(0)
+91%
|
(0)
-5%
|
(0)
-22%
|
(0)
-139%
|
(1)
-407%
|
(3)
-153%
|
(2)
+13%
|
(2)
+4%
|
(5)
-125%
|
(5)
+3%
|
(3)
+42%
|
(11)
-295%
|
(26)
-130%
|
(38)
-44%
|
(38)
-1%
|
(39)
-2%
|
(51)
-30%
|
(24)
+52%
|
20
N/A
|
8
-58%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(2)
|
(2)
|
(5)
|
(5)
|
(3)
|
(11)
|
(26)
|
(38)
|
(38)
|
(39)
|
(51)
|
(24)
|
20
|
8
|
|
| Net Income (Common) |
(1)
N/A
|
(0)
+68%
|
(0)
+8%
|
(1)
-78%
|
(1)
-70%
|
(1)
+24%
|
(0)
+71%
|
(0)
-67%
|
(0)
+10%
|
(0)
+28%
|
(0)
+19%
|
(1)
-305%
|
(1)
+7%
|
(0)
+91%
|
(0)
-5%
|
(0)
-22%
|
(0)
-139%
|
(1)
-407%
|
(3)
-153%
|
(2)
+13%
|
(2)
+4%
|
(5)
-125%
|
(5)
+3%
|
(3)
+42%
|
(11)
-295%
|
(26)
-130%
|
(38)
-44%
|
(38)
-1%
|
(39)
-2%
|
(51)
-30%
|
(24)
+52%
|
20
N/A
|
8
-58%
|
|
| EPS (Diluted) |
-0.18
N/A
|
-0.06
+67%
|
-0.06
N/A
|
-0.1
-67%
|
-0.15
-50%
|
-0.11
+27%
|
-0.03
+73%
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.05
-150%
|
-0.04
+20%
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.01
+50%
|
0.01
N/A
|
0
N/A
|
|