Sandfire Resources Ltd
ASX:SFR
Income Statement
Earnings Waterfall
Sandfire Resources Ltd
Revenue
|
790.2m
USD
|
Cost of Revenue
|
-470m
USD
|
Gross Profit
|
320.2m
USD
|
Operating Expenses
|
-344.3m
USD
|
Operating Income
|
-24.1m
USD
|
Other Expenses
|
-53.6m
USD
|
Net Income
|
-77.6m
USD
|
Income Statement
Sandfire Resources Ltd
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
+50%
|
0
N/A
|
0
-33%
|
1
+400%
|
1
-10%
|
0
N/A
|
0
N/A
|
20
N/A
|
296
+1 349%
|
493
+67%
|
469
-5%
|
529
+13%
|
533
+1%
|
536
+1%
|
494
-8%
|
340
-31%
|
535
+58%
|
360
-33%
|
551
+53%
|
384
-30%
|
565
+47%
|
399
-29%
|
538
+35%
|
446
-17%
|
492
+10%
|
608
+24%
|
667
+10%
|
923
+38%
|
1 042
+13%
|
804
-23%
|
790
-2%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(25)
|
(12)
|
(36)
|
(95)
|
(104)
|
(171)
|
(76)
|
(78)
|
(56)
|
(50)
|
(90)
|
(110)
|
(127)
|
(125)
|
(186)
|
(131)
|
(185)
|
(145)
|
(143)
|
(175)
|
(193)
|
(333)
|
(489)
|
(453)
|
(470)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(18)
N/A
|
(25)
-45%
|
8
N/A
|
259
+3 023%
|
398
+53%
|
365
-8%
|
358
-2%
|
457
+28%
|
458
+0%
|
438
-5%
|
289
-34%
|
445
+54%
|
250
-44%
|
424
+70%
|
259
-39%
|
379
+46%
|
268
-29%
|
353
+32%
|
301
-15%
|
348
+16%
|
433
+24%
|
474
+10%
|
590
+24%
|
553
-6%
|
351
-37%
|
320
-9%
|
|
Operating Income | |||||||||||||||||||||||||||||||||
Operating Expenses |
(6)
|
(7)
|
(6)
|
(14)
|
(31)
|
(56)
|
(44)
|
(27)
|
(40)
|
(143)
|
(254)
|
(225)
|
(233)
|
(212)
|
(213)
|
(217)
|
(154)
|
(224)
|
(156)
|
(221)
|
(142)
|
(219)
|
(165)
|
(235)
|
(207)
|
(212)
|
(230)
|
(258)
|
(386)
|
(440)
|
(365)
|
(344)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(4)
|
(2)
|
(9)
|
(51)
|
(85)
|
(79)
|
(93)
|
(95)
|
(97)
|
(100)
|
(67)
|
(95)
|
(62)
|
(68)
|
(33)
|
(51)
|
(37)
|
(45)
|
(37)
|
(38)
|
(47)
|
(59)
|
(83)
|
(78)
|
(59)
|
(38)
|
|
Research & Development |
(5)
|
(5)
|
(5)
|
(12)
|
(28)
|
(51)
|
(39)
|
(25)
|
(27)
|
(20)
|
(22)
|
(21)
|
(20)
|
(19)
|
(19)
|
(24)
|
(17)
|
(22)
|
(16)
|
(23)
|
(22)
|
(42)
|
(33)
|
(47)
|
(34)
|
(37)
|
(49)
|
(50)
|
(46)
|
(44)
|
(36)
|
(25)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(5)
|
(58)
|
(126)
|
(117)
|
(95)
|
(92)
|
(90)
|
(93)
|
(69)
|
(108)
|
(79)
|
(130)
|
(88)
|
(126)
|
(95)
|
(144)
|
(137)
|
(137)
|
(135)
|
(149)
|
(257)
|
(318)
|
(270)
|
(281)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
(15)
|
(21)
|
(8)
|
(25)
|
(8)
|
(8)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(5)
N/A
|
(6)
-19%
|
(5)
+20%
|
(13)
-159%
|
(30)
-123%
|
(55)
-85%
|
(62)
-12%
|
(53)
+14%
|
(31)
+41%
|
117
N/A
|
144
+23%
|
140
-3%
|
125
-11%
|
245
+96%
|
245
0%
|
221
-10%
|
135
-39%
|
221
+63%
|
94
-58%
|
203
+117%
|
117
-42%
|
160
+36%
|
103
-35%
|
118
+14%
|
93
-21%
|
137
+46%
|
202
+48%
|
216
+7%
|
203
-6%
|
113
-44%
|
(14)
N/A
|
(24)
-70%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
2
|
5
|
3
|
0
|
(7)
|
(18)
|
(19)
|
(13)
|
(14)
|
(16)
|
(17)
|
(4)
|
(5)
|
(2)
|
(0)
|
2
|
4
|
5
|
3
|
(1)
|
(11)
|
(6)
|
6
|
(6)
|
(34)
|
(49)
|
(51)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
(1)
|
0
|
1
|
0
|
(5)
|
(4)
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(16)
|
0
|
(5)
|
(13)
|
(10)
|
9
|
(6)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
(4)
|
0
|
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
4
|
|
Pre-Tax Income |
(5)
N/A
|
(6)
-19%
|
(5)
+20%
|
(13)
-159%
|
(30)
-123%
|
(53)
-80%
|
(57)
-7%
|
(49)
+13%
|
(33)
+34%
|
109
N/A
|
126
+15%
|
121
-4%
|
112
-7%
|
231
+107%
|
221
-5%
|
200
-9%
|
130
-35%
|
216
+66%
|
91
-58%
|
201
+121%
|
118
-41%
|
163
+38%
|
107
-35%
|
120
+13%
|
75
-37%
|
109
+45%
|
196
+79%
|
217
+11%
|
183
-16%
|
67
-63%
|
(57)
N/A
|
(77)
-36%
|
|
Net Income | |||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
30
|
38
|
9
|
(34)
|
(38)
|
(17)
|
(34)
|
(34)
|
(36)
|
(29)
|
(15)
|
(32)
|
(24)
|
(44)
|
(37)
|
(54)
|
(37)
|
(42)
|
(26)
|
(39)
|
(68)
|
(79)
|
(74)
|
(40)
|
3
|
(3)
|
|
Income from Continuing Operations |
(5)
|
(6)
|
(5)
|
(13)
|
(30)
|
(53)
|
(27)
|
(11)
|
(24)
|
75
|
88
|
103
|
78
|
197
|
185
|
171
|
115
|
185
|
67
|
157
|
81
|
110
|
70
|
79
|
49
|
71
|
127
|
138
|
109
|
27
|
(54)
|
(79)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
2
|
2
|
2
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
|
Net Income (Common) |
(5)
N/A
|
(6)
-19%
|
(5)
+20%
|
(13)
-159%
|
(30)
-123%
|
(53)
-80%
|
(27)
+49%
|
(11)
+58%
|
(24)
-112%
|
75
N/A
|
88
+18%
|
103
+17%
|
78
-24%
|
197
+152%
|
185
-6%
|
171
-7%
|
116
-32%
|
187
+61%
|
69
-63%
|
158
+130%
|
83
-48%
|
113
+36%
|
72
-36%
|
81
+13%
|
50
-38%
|
72
+43%
|
129
+79%
|
139
+8%
|
111
-20%
|
29
-74%
|
(52)
N/A
|
(78)
-51%
|
|
EPS (Diluted) |
-0.08
N/A
|
-0.08
N/A
|
-0.06
+25%
|
-0.14
-133%
|
-0.24
-71%
|
-0.41
-71%
|
-0.2
+51%
|
-0.07
+65%
|
-0.16
-129%
|
0.48
N/A
|
0.57
+19%
|
0.67
+18%
|
0.5
-25%
|
1.27
+154%
|
1.18
-7%
|
1.09
-8%
|
0.69
-37%
|
1.19
+72%
|
0.4
-66%
|
1
+150%
|
0.48
-52%
|
0.71
+48%
|
0.42
-41%
|
0.47
+12%
|
0.27
-43%
|
0.36
+33%
|
0.67
+86%
|
0.35
-48%
|
0.32
-9%
|
0.06
-81%
|
-0.12
N/A
|
-0.17
-42%
|