Range International Ltd
ASX:RAN
Income Statement
Earnings Waterfall
Range International Ltd
Income Statement
Range International Ltd
| 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
|
|
| Revenue |
0
N/A
|
1
+44%
|
1
+108%
|
2
+40%
|
2
-15%
|
2
-6%
|
2
+6%
|
1
-15%
|
1
+1%
|
2
+29%
|
2
0%
|
2
+3%
|
2
+3%
|
2
-14%
|
2
-4%
|
1
-13%
|
2
+19%
|
2
+21%
|
|
| Gross Profit | |||||||||||||||||||
| Cost of Revenue |
(2)
|
(3)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Gross Profit |
(1)
N/A
|
(2)
-54%
|
(4)
-83%
|
(3)
+14%
|
(2)
+38%
|
(2)
+4%
|
(1)
+32%
|
(1)
+4%
|
(1)
+10%
|
(1)
-6%
|
(1)
-3%
|
(1)
+25%
|
0
N/A
|
0
+43%
|
0
+5%
|
1
+150%
|
0
-32%
|
1
+10%
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(7)
|
(11)
|
(12)
|
(26)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Selling, General & Administrative |
(5)
|
(10)
|
(6)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(2)
|
(1)
|
(6)
|
(20)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
| Operating Income |
(8)
N/A
|
(13)
-55%
|
(16)
-23%
|
(29)
-79%
|
(6)
+80%
|
(5)
+13%
|
(4)
+25%
|
(3)
+11%
|
(3)
+17%
|
(3)
+10%
|
(3)
-18%
|
(3)
+8%
|
(2)
+31%
|
(2)
+21%
|
(2)
-20%
|
(2)
+2%
|
(2)
+16%
|
(1)
+27%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
1
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(3)
|
(1)
|
(17)
|
0
|
(2)
|
(7)
|
(5)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(10)
N/A
|
(14)
-41%
|
(35)
-148%
|
(29)
+16%
|
(8)
+73%
|
(12)
-61%
|
(9)
+26%
|
(4)
+61%
|
(3)
+17%
|
(3)
+14%
|
(3)
-21%
|
(3)
-3%
|
(3)
-3%
|
(3)
+21%
|
(2)
+32%
|
(2)
0%
|
(1)
+19%
|
(1)
+28%
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(10)
|
(14)
|
(35)
|
(29)
|
(8)
|
(12)
|
(9)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(10)
N/A
|
(14)
-41%
|
(35)
-149%
|
(29)
+16%
|
(8)
+74%
|
(12)
-61%
|
(9)
+26%
|
(4)
+61%
|
(3)
+17%
|
(3)
+14%
|
(3)
-21%
|
(3)
-10%
|
(2)
+43%
|
(1)
+42%
|
(2)
-65%
|
(2)
+5%
|
(1)
+18%
|
(1)
+28%
|
|
| EPS (Diluted) |
-0.07
N/A
|
-0.09
-29%
|
-0.18
-100%
|
-0.16
+11%
|
-0.03
+81%
|
-0.06
-100%
|
-0.04
+33%
|
-0.01
+75%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|