Sunstone Metals Ltd
ASX:STM
Income Statement
Earnings Waterfall
Sunstone Metals Ltd
Income Statement
Sunstone Metals Ltd
| 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
|
|
| Revenue |
0
N/A
|
0
+25%
|
0
+100%
|
0
+30%
|
0
+23%
|
0
-6%
|
0
-47%
|
0
+13%
|
0
+22%
|
0
-36%
|
0
-43%
|
0
-25%
|
0
+156%
|
0
-9%
|
0
-77%
|
0
-37%
|
0
+3%
|
0
+37%
|
0
+305%
|
0
+4%
|
0
+47%
|
0
+89%
|
0
-45%
|
0
-85%
|
0
+51%
|
0
-28%
|
0
-24%
|
0
+1 375%
|
0
+46%
|
0
-31%
|
0
-24%
|
0
-40%
|
0
-11%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(5)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
|
| Gross Profit |
(0)
N/A
|
(0)
-8%
|
(0)
-29%
|
(1)
-75%
|
(1)
-57%
|
(1)
-32%
|
(2)
-62%
|
(5)
-133%
|
(5)
+0%
|
(3)
+44%
|
(2)
+41%
|
(1)
+68%
|
(1)
-69%
|
(1)
-17%
|
(1)
+50%
|
(1)
-17%
|
(1)
-33%
|
(1)
+12%
|
(1)
-2%
|
(1)
+12%
|
(1)
-30%
|
(1)
+2%
|
(1)
+30%
|
(1)
-19%
|
(1)
+4%
|
(1)
-14%
|
(1)
-7%
|
(1)
-41%
|
(1)
+1%
|
(0)
+55%
|
(1)
-80%
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Research & Development |
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(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
|
|
| 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)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(3)
N/A
|
(1)
+69%
|
(1)
-19%
|
(1)
-16%
|
(2)
-30%
|
(2)
-21%
|
(4)
-93%
|
(7)
-69%
|
(6)
+17%
|
(5)
+14%
|
(4)
+21%
|
(2)
+62%
|
(2)
-20%
|
(3)
-71%
|
(2)
+53%
|
(2)
-13%
|
(2)
-8%
|
(2)
-4%
|
(2)
+22%
|
(1)
+4%
|
(2)
-35%
|
(2)
-6%
|
(2)
+25%
|
(1)
+18%
|
(1)
-6%
|
(2)
-51%
|
(3)
-25%
|
(3)
-8%
|
(2)
+15%
|
(2)
+34%
|
(2)
-36%
|
(2)
-16%
|
(2)
+4%
|
|
| 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)
|
(3)
|
(3)
|
1
|
0
|
6
|
7
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(0)
|
(0)
|
0
|
(0)
|
(4)
|
(18)
|
(15)
|
6
|
8
|
(1)
|
(2)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
|
| Total Other Income |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(3)
N/A
|
(1)
+70%
|
(1)
-19%
|
(1)
-16%
|
(2)
-30%
|
(2)
-21%
|
(4)
-95%
|
(7)
-67%
|
(6)
+17%
|
(5)
+14%
|
(4)
+21%
|
(2)
+62%
|
(2)
-22%
|
(5)
-143%
|
(3)
+32%
|
(2)
+38%
|
(2)
-11%
|
(2)
+11%
|
(2)
+11%
|
(6)
-224%
|
(23)
-302%
|
(21)
+10%
|
5
N/A
|
6
+42%
|
3
-50%
|
3
+1%
|
(3)
N/A
|
(3)
-20%
|
(2)
+46%
|
(2)
+14%
|
(2)
-41%
|
(3)
-12%
|
(2)
+6%
|
|
| 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
|
|
| Income from Continuing Operations |
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(7)
|
(6)
|
(5)
|
(4)
|
(2)
|
(2)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(6)
|
(23)
|
(21)
|
5
|
6
|
3
|
3
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
|
| Income to Minority Interest |
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
|
|
| Net Income (Common) |
(3)
N/A
|
(1)
+70%
|
(1)
-19%
|
(1)
-16%
|
(2)
-30%
|
(2)
-21%
|
(4)
-95%
|
(7)
-67%
|
(6)
+17%
|
(5)
+14%
|
(4)
+21%
|
(2)
+62%
|
(2)
-22%
|
(5)
-143%
|
(3)
+32%
|
(2)
+38%
|
(2)
-11%
|
(2)
+11%
|
(2)
+11%
|
(6)
-225%
|
(23)
-303%
|
(21)
+10%
|
5
N/A
|
6
+41%
|
3
-50%
|
3
+1%
|
(3)
N/A
|
(3)
-21%
|
(2)
+46%
|
(2)
+14%
|
(2)
-41%
|
(3)
-12%
|
(2)
+6%
|
|
| EPS (Diluted) |
-0.45
N/A
|
-0.1
+78%
|
-0.09
+10%
|
-0.08
+11%
|
-0.08
N/A
|
-0.08
N/A
|
-0.16
-100%
|
-0.19
-19%
|
-0.12
+37%
|
-0.06
+50%
|
-0.04
+33%
|
-0.02
+50%
|
-0.01
+50%
|
-0.02
-100%
|
-0.01
+50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
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
|
|