Redbank Copper Ltd
ASX:RCP
Income Statement
Earnings Waterfall
Redbank Copper Ltd
Income Statement
Redbank Copper Ltd
| Jun-2003 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||
| Revenue |
1
N/A
|
0
-83%
|
1
+576%
|
1
-2%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
+942%
|
3
+172%
|
5
+36%
|
4
-16%
|
3
-24%
|
2
-48%
|
0
-90%
|
0
-53%
|
0
+29%
|
0
-33%
|
0
N/A
|
1
+1 183%
|
1
-4%
|
0
-96%
|
0
+133%
|
0
+14%
|
0
-38%
|
0
-40%
|
0
-67%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+109 600%
|
0
+20%
|
0
-83%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(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
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-2 100%
|
(1)
-34%
|
0
N/A
|
1
+592%
|
1
+27%
|
0
-64%
|
(0)
N/A
|
(0)
+36%
|
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
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(12)
|
(12)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(11)
|
(13)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(11)
|
(11)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Research & Development |
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(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)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
(1)
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(1)
N/A
|
(2)
-52%
|
(1)
+50%
|
(2)
-136%
|
(1)
+52%
|
(2)
-60%
|
(3)
-89%
|
(3)
+8%
|
(2)
+35%
|
(1)
+31%
|
(11)
-770%
|
(12)
-7%
|
(5)
+54%
|
(6)
-4%
|
(3)
+40%
|
(3)
+23%
|
(2)
+13%
|
(11)
-415%
|
(12)
-5%
|
(2)
+81%
|
(2)
+22%
|
(2)
-10%
|
(1)
+32%
|
(1)
+42%
|
(1)
-71%
|
(1)
-11%
|
(1)
+40%
|
(0)
+49%
|
(0)
+8%
|
(0)
+68%
|
0
N/A
|
(0)
N/A
|
(1)
-60%
|
(1)
+7%
|
(1)
+3%
|
(1)
-73%
|
(2)
-89%
|
(2)
-20%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
1
|
(0)
|
(0)
|
1
|
(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
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
0
|
2
|
2
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(3)
|
(6)
|
(3)
|
(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
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(5)
N/A
|
(5)
-9%
|
(3)
+33%
|
(3)
+21%
|
(2)
+27%
|
(2)
-26%
|
(4)
-45%
|
(3)
+8%
|
(3)
+16%
|
(3)
+7%
|
(12)
-357%
|
(14)
-19%
|
(5)
+60%
|
(4)
+31%
|
(3)
+10%
|
(3)
+19%
|
(0)
+97%
|
(10)
-10 756%
|
(12)
-27%
|
(3)
+79%
|
(2)
+19%
|
(2)
+5%
|
(1)
+33%
|
(1)
+46%
|
(3)
-373%
|
(7)
-91%
|
(4)
+45%
|
(1)
+86%
|
(1)
-25%
|
(0)
+78%
|
0
N/A
|
(1)
N/A
|
(1)
-52%
|
(0)
+47%
|
(0)
-12%
|
(1)
-156%
|
(2)
-78%
|
(3)
-22%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(12)
|
(14)
|
(5)
|
(4)
|
(3)
|
(3)
|
(0)
|
(10)
|
(12)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(7)
|
(4)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
|
| Net Income (Common) |
(5)
N/A
|
(5)
-9%
|
(3)
+33%
|
(3)
+21%
|
(2)
+27%
|
(2)
-26%
|
(4)
-45%
|
(3)
+8%
|
(3)
+16%
|
(3)
+7%
|
(12)
-357%
|
(14)
-19%
|
(5)
+60%
|
(4)
+31%
|
(3)
+10%
|
(3)
+19%
|
(0)
+97%
|
(10)
-10 756%
|
(12)
-27%
|
(3)
+79%
|
(2)
+19%
|
(2)
+5%
|
(1)
+33%
|
(1)
+46%
|
(3)
-373%
|
(7)
-91%
|
(4)
+45%
|
(1)
+86%
|
(1)
-25%
|
(0)
+78%
|
0
N/A
|
(1)
N/A
|
(1)
-52%
|
(0)
+47%
|
(0)
-12%
|
(1)
-156%
|
(2)
-78%
|
(3)
-22%
|
|
| EPS (Diluted) |
-114.25
N/A
|
-124.25
-9%
|
-41.88
+66%
|
-22.17
+47%
|
-16.17
+27%
|
-13.56
+16%
|
-9.59
+29%
|
-8.38
+13%
|
-4.42
+47%
|
-3.39
+23%
|
-13.18
-289%
|
-13.38
-2%
|
-3.01
+78%
|
-0.87
+71%
|
-0.48
+45%
|
-0.33
+31%
|
-0.14
+58%
|
-0.56
-300%
|
-0.67
-20%
|
-0.13
+81%
|
-0.04
+69%
|
-0.02
+50%
|
-0.01
+50%
|
-0.01
N/A
|
-0.03
-200%
|
-0.06
-100%
|
-0.03
+50%
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|