Sihayo Gold Ltd
ASX:SIH
Income Statement
Earnings Waterfall
Sihayo Gold Ltd
Revenue
|
18k
AUD
|
Operating Expenses
|
-4m
AUD
|
Operating Income
|
-4m
AUD
|
Other Expenses
|
2.3m
AUD
|
Net Income
|
-1.7m
AUD
|
Income Statement
Sihayo Gold Ltd
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 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
+200%
|
0
N/A
|
0
-33%
|
0
+450%
|
0
-5%
|
0
-67%
|
0
+14%
|
0
-63%
|
0
+100%
|
0
-17%
|
0
-60%
|
0
+50%
|
0
+67%
|
0
+40%
|
0
+100%
|
0
+29%
|
0
-44%
|
0
-60%
|
0
-75%
|
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
+790%
|
0
N/A
|
0
+117%
|
0
N/A
|
0
+83%
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
1
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(8)
|
(15)
|
(10)
|
(10)
|
(7)
|
(6)
|
(7)
|
(16)
|
(6)
|
(6)
|
(2)
|
(2)
|
(2)
|
(4)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(8)
|
(9)
|
(4)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(6)
|
(7)
|
(7)
|
(4)
|
(3)
|
(5)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(8)
|
(4)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(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
|
|
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)
|
(0)
|
(0)
|
(0)
|
|
Other Operating Expenses |
2
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(7)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(12)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(0)
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(5)
|
(0)
|
(0)
|
|
Operating Income |
1
N/A
|
(2)
N/A
|
(2)
-6%
|
(1)
+55%
|
(1)
+6%
|
(1)
+38%
|
(1)
+6%
|
(1)
-63%
|
(1)
+2%
|
(1)
-1%
|
(1)
-9%
|
(1)
+17%
|
(1)
-15%
|
(1)
-20%
|
(2)
-137%
|
(8)
-240%
|
(15)
-78%
|
(10)
+34%
|
(10)
+2%
|
(7)
+27%
|
(6)
+10%
|
(7)
-10%
|
(16)
-140%
|
(6)
+63%
|
(6)
+8%
|
(2)
+63%
|
(2)
+6%
|
(2)
-1%
|
(4)
-85%
|
(1)
+75%
|
(1)
+21%
|
(2)
-150%
|
(2)
+14%
|
(3)
-67%
|
(3)
-10%
|
(3)
-11%
|
(3)
+4%
|
(3)
-7%
|
(8)
-160%
|
(9)
-6%
|
(4)
+54%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(0)
|
1
|
(1)
|
(0)
|
(1)
|
2
|
|
Non-Reccuring Items |
(2)
|
(0)
|
(0)
|
(4)
|
(5)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(8)
|
(6)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(38)
|
(17)
|
0
|
0
|
|
Total Other Income |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(1)
N/A
|
(2)
-119%
|
(3)
-25%
|
(6)
-90%
|
(6)
-1%
|
(2)
+56%
|
(4)
-42%
|
(4)
-17%
|
(4)
+5%
|
(4)
+1%
|
(4)
+8%
|
(3)
+19%
|
(3)
-7%
|
(9)
-180%
|
(9)
-2%
|
(11)
-26%
|
(15)
-32%
|
(10)
+34%
|
(10)
+2%
|
(7)
+27%
|
(6)
+10%
|
(21)
-230%
|
(16)
+20%
|
(7)
+60%
|
(6)
+10%
|
(3)
+57%
|
(2)
+26%
|
(1)
+30%
|
(4)
-175%
|
(3)
+26%
|
(1)
+68%
|
(2)
-130%
|
(2)
+8%
|
(3)
-57%
|
(5)
-71%
|
(3)
+31%
|
(22)
-565%
|
(42)
-89%
|
(26)
+38%
|
(9)
+64%
|
(2)
+82%
|
|
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
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(1)
|
(2)
|
(3)
|
(6)
|
(6)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(9)
|
(9)
|
(11)
|
(15)
|
(10)
|
(10)
|
(7)
|
(6)
|
(21)
|
(16)
|
(7)
|
(6)
|
(3)
|
(2)
|
(1)
|
(4)
|
(3)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(3)
|
(22)
|
(42)
|
(26)
|
(9)
|
(2)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
2
|
0
|
(1)
|
1
|
2
|
1
|
2
|
1
|
1
|
2
|
2
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
|
Net Income (Common) |
(1)
N/A
|
(2)
-119%
|
(3)
-25%
|
(6)
-90%
|
(6)
-1%
|
(2)
+56%
|
(4)
-42%
|
(4)
-17%
|
(4)
+5%
|
(4)
+1%
|
(4)
+8%
|
(3)
+19%
|
(3)
-7%
|
(9)
-180%
|
(9)
-2%
|
(11)
-20%
|
(13)
-24%
|
(10)
+26%
|
(10)
-4%
|
(6)
+44%
|
(4)
+27%
|
(19)
-368%
|
(15)
+22%
|
(5)
+66%
|
(5)
+1%
|
(1)
+84%
|
(0)
+79%
|
(1)
-415%
|
(3)
-220%
|
(2)
+25%
|
(1)
+66%
|
(2)
-138%
|
(2)
+12%
|
(2)
-62%
|
(4)
-67%
|
(3)
+37%
|
(22)
-765%
|
(42)
-89%
|
(26)
+38%
|
(9)
+66%
|
(2)
+81%
|
|
EPS (Diluted) |
-0.03
N/A
|
-0.05
-67%
|
-0.06
-20%
|
-0.1
-67%
|
-0.09
+10%
|
-0.03
+67%
|
-0.04
-33%
|
-0.04
N/A
|
-0.03
+25%
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
0
N/A
|
-0.02
N/A
|
-0.01
+50%
|
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
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|