Red Sky Energy Ltd
ASX:ROG
Income Statement
Earnings Waterfall
Red Sky Energy Ltd
Income Statement
Red Sky Energy Ltd
| 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 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
-13%
|
0
-64%
|
0
-60%
|
0
+150%
|
0
+160%
|
0
+46%
|
0
-32%
|
0
-62%
|
0
-40%
|
0
-33%
|
0
-50%
|
0
N/A
|
0
+1 400%
|
0
-92%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+2%
|
0
-90%
|
0
-45%
|
0
+100%
|
0
-4%
|
0
-96%
|
0
+300%
|
0
-25%
|
0
+533%
|
0
+184%
|
0
+65%
|
0
+412%
|
0
+117%
|
0
+378%
|
2
+379%
|
3
+33%
|
2
-30%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
(0)
|
0
|
(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
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
0
N/A
|
(0)
N/A
|
0
N/A
|
(1)
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
|
0
N/A
|
1
+378%
|
2
+50%
|
1
-41%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(7)
|
(2)
|
(1)
|
(1)
|
(4)
|
(8)
|
(9)
|
(6)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Research & Development |
0
|
(0)
|
0
|
0
|
(0)
|
(3)
|
(6)
|
(8)
|
(4)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(4)
|
(4)
|
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)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(0)
|
(5)
|
(0)
|
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
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(1)
N/A
|
(7)
-420%
|
(1)
+78%
|
(2)
-31%
|
(1)
+48%
|
(4)
-328%
|
(7)
-77%
|
(9)
-23%
|
(6)
+33%
|
(2)
+73%
|
(2)
-2%
|
(1)
+44%
|
(1)
-25%
|
(1)
+24%
|
(1)
+25%
|
(1)
-39%
|
(2)
-132%
|
(2)
+9%
|
(5)
-144%
|
(5)
+5%
|
(1)
+79%
|
(1)
-9%
|
(1)
-9%
|
(1)
-16%
|
(1)
+8%
|
(1)
+20%
|
(1)
+19%
|
(2)
-150%
|
(2)
+23%
|
(2)
-10%
|
(2)
+1%
|
(2)
+7%
|
(2)
0%
|
(1)
+66%
|
0
N/A
|
(1)
N/A
|
|
| 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)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
(5)
|
0
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
(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
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(6)
N/A
|
(7)
-4%
|
(3)
+53%
|
(4)
-14%
|
(2)
+45%
|
(4)
-112%
|
(7)
-77%
|
(9)
-23%
|
(6)
+32%
|
(2)
+73%
|
(2)
-5%
|
(1)
+38%
|
(1)
-9%
|
(1)
+20%
|
(1)
+28%
|
(1)
-32%
|
(2)
-145%
|
(2)
+6%
|
(5)
-139%
|
(5)
+5%
|
(1)
+79%
|
(1)
-7%
|
(1)
-8%
|
(2)
-31%
|
(2)
-14%
|
(1)
+29%
|
(2)
-46%
|
(2)
-17%
|
(2)
+27%
|
(2)
-31%
|
(2)
+16%
|
(2)
+7%
|
(2)
0%
|
(1)
+66%
|
0
N/A
|
(1)
N/A
|
|
| 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
|
|
| Income from Continuing Operations |
(6)
|
(7)
|
(3)
|
(4)
|
(2)
|
(4)
|
(7)
|
(9)
|
(6)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(6)
N/A
|
(7)
-4%
|
(3)
+53%
|
(4)
-14%
|
(2)
+45%
|
(4)
-112%
|
(7)
-77%
|
(9)
-23%
|
(6)
+32%
|
(2)
+73%
|
(2)
-5%
|
(2)
-9%
|
(3)
-40%
|
(3)
+7%
|
(2)
+28%
|
(2)
-12%
|
(2)
+2%
|
(2)
+7%
|
(3)
-51%
|
(3)
+8%
|
(1)
+62%
|
(1)
-7%
|
(1)
-8%
|
(2)
-31%
|
(2)
-14%
|
(1)
+29%
|
(2)
-46%
|
(2)
-17%
|
(2)
+27%
|
(2)
-31%
|
(2)
+16%
|
(2)
+7%
|
(2)
0%
|
(1)
+66%
|
0
N/A
|
(1)
N/A
|
|
| EPS (Diluted) |
-4.31
N/A
|
-3.6
+16%
|
-1.69
+53%
|
-1.09
+36%
|
-0.25
+77%
|
-0.21
+16%
|
-0.37
-76%
|
-0.36
+3%
|
-0.24
+33%
|
-0.06
+75%
|
-0.06
N/A
|
-0.05
+17%
|
-0.08
-60%
|
-0.07
+12%
|
-0.05
+29%
|
-0.04
+20%
|
-0.02
+50%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
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
|
|