Strike Energy Ltd
ASX:STX
Income Statement
Earnings Waterfall
Strike Energy Ltd
Revenue
|
8.1m
AUD
|
Cost of Revenue
|
-5.9m
AUD
|
Gross Profit
|
2.3m
AUD
|
Operating Expenses
|
-11.2m
AUD
|
Operating Income
|
-9m
AUD
|
Other Expenses
|
10.9m
AUD
|
Net Income
|
2m
AUD
|
Income Statement
Strike Energy Ltd
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 |
2
N/A
|
2
+8%
|
5
+197%
|
10
+96%
|
10
+3%
|
8
-18%
|
18
+118%
|
39
+117%
|
36
-8%
|
18
-50%
|
14
-21%
|
14
-5%
|
8
-39%
|
5
-41%
|
5
-3%
|
4
-8%
|
5
+6%
|
5
+2%
|
4
-9%
|
4
-16%
|
3
-25%
|
2
-27%
|
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
|
8
N/A
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(9)
|
(17)
|
(11)
|
(4)
|
(5)
|
(4)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(3)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(5)
|
(7)
|
(6)
|
(4)
|
(4)
|
(8)
|
|
Gross Profit |
(0)
N/A
|
(0)
+69%
|
2
N/A
|
5
+128%
|
5
-9%
|
3
-38%
|
9
+216%
|
21
+133%
|
26
+21%
|
14
-47%
|
10
-29%
|
9
-6%
|
2
-82%
|
(1)
N/A
|
(1)
-21%
|
(1)
+2%
|
(0)
+46%
|
(0)
+76%
|
(0)
+67%
|
(1)
-1 625%
|
(2)
-195%
|
(3)
-32%
|
(3)
-5%
|
(2)
+18%
|
(2)
+16%
|
(2)
-6%
|
(1)
+29%
|
(1)
+37%
|
(1)
-5%
|
(2)
-97%
|
(3)
-52%
|
(3)
-19%
|
(5)
-37%
|
(7)
-38%
|
(6)
+11%
|
(4)
+29%
|
(4)
-9%
|
2
N/A
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(9)
|
(4)
|
(3)
|
(3)
|
(14)
|
(14)
|
(8)
|
(17)
|
(17)
|
(8)
|
(16)
|
(16)
|
(14)
|
(17)
|
(14)
|
(7)
|
(17)
|
(29)
|
(25)
|
(20)
|
(13)
|
5
|
0
|
(7)
|
0
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(3)
|
8
|
6
|
(5)
|
(6)
|
(9)
|
(11)
|
(9)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(10)
|
(12)
|
(10)
|
|
Research & Development |
0
|
(1)
|
(1)
|
(1)
|
(8)
|
(8)
|
(4)
|
(10)
|
(7)
|
(1)
|
(8)
|
(8)
|
(12)
|
(19)
|
(12)
|
(6)
|
(16)
|
(28)
|
(22)
|
(22)
|
(17)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(4)
|
(3)
|
(6)
|
(6)
|
(3)
|
(6)
|
(6)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
(9)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
2
|
1
|
2
|
2
|
1
|
4
|
0
|
1
|
2
|
3
|
(0)
|
6
|
7
|
10
|
2
|
(7)
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
14
|
14
|
2
|
3
|
2
|
1
|
2
|
|
Operating Income |
(9)
N/A
|
(4)
+60%
|
(0)
+93%
|
2
N/A
|
(9)
N/A
|
(11)
-21%
|
1
N/A
|
6
+491%
|
9
+61%
|
6
-37%
|
(6)
N/A
|
(7)
-10%
|
(12)
-78%
|
(17)
-47%
|
(15)
+15%
|
(8)
+45%
|
(17)
-116%
|
(29)
-68%
|
(25)
+16%
|
(20)
+18%
|
(15)
+26%
|
2
N/A
|
(3)
N/A
|
(10)
-256%
|
(2)
+82%
|
(2)
-17%
|
(1)
+40%
|
(1)
+20%
|
(2)
-134%
|
(5)
-110%
|
(6)
-31%
|
4
N/A
|
1
-69%
|
(11)
N/A
|
(11)
-1%
|
(13)
-16%
|
(15)
-16%
|
(9)
+41%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
3
|
5
|
(1)
|
2
|
6
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(2)
|
(4)
|
(6)
|
1
|
1
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
2
|
2
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(91)
|
(92)
|
(2)
|
(1)
|
(0)
|
(1)
|
(3)
|
(2)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
(4)
|
(8)
|
|
Pre-Tax Income |
(9)
N/A
|
(4)
+60%
|
(0)
+93%
|
2
N/A
|
(9)
N/A
|
(11)
-23%
|
0
N/A
|
4
+985%
|
10
+142%
|
8
-24%
|
(6)
N/A
|
(7)
-10%
|
(8)
-23%
|
(17)
-112%
|
(14)
+17%
|
(8)
+43%
|
(14)
-73%
|
(25)
-75%
|
(26)
-5%
|
(18)
+29%
|
(10)
+47%
|
2
N/A
|
(3)
N/A
|
(10)
-210%
|
(2)
+80%
|
(2)
-14%
|
(2)
+30%
|
(1)
+8%
|
(3)
-88%
|
(5)
-86%
|
(97)
-1 862%
|
(88)
+10%
|
(3)
+97%
|
(16)
-529%
|
(16)
+3%
|
(19)
-23%
|
(21)
-10%
|
(18)
+17%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||
Tax Provision |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
15
|
6
|
4
|
4
|
0
|
0
|
0
|
0
|
9
|
9
|
0
|
(0)
|
2
|
3
|
20
|
|
Income from Continuing Operations |
(8)
|
(4)
|
(0)
|
2
|
(9)
|
(11)
|
0
|
4
|
10
|
8
|
(6)
|
(4)
|
(8)
|
(20)
|
(14)
|
(8)
|
(14)
|
(25)
|
(26)
|
(18)
|
(10)
|
2
|
5
|
5
|
4
|
2
|
2
|
(1)
|
(3)
|
(5)
|
(97)
|
(79)
|
7
|
(16)
|
(16)
|
(18)
|
(18)
|
2
|
|
Net Income (Common) |
(8)
N/A
|
(4)
+57%
|
(0)
+93%
|
2
N/A
|
(9)
N/A
|
(11)
-23%
|
0
N/A
|
4
+985%
|
10
+142%
|
8
-24%
|
(6)
N/A
|
(4)
+38%
|
(8)
-115%
|
(20)
-148%
|
(14)
+28%
|
(8)
+43%
|
(14)
-73%
|
(25)
-75%
|
(26)
-5%
|
(18)
+29%
|
(10)
+47%
|
2
N/A
|
4
+92%
|
4
-15%
|
(4)
N/A
|
(7)
-57%
|
2
N/A
|
(1)
N/A
|
(3)
-88%
|
(5)
-86%
|
(97)
-1 862%
|
(79)
+19%
|
7
N/A
|
(16)
N/A
|
(16)
+1%
|
(18)
-13%
|
(18)
-4%
|
2
N/A
|
|
EPS (Diluted) |
-0.06
N/A
|
-0.03
+50%
|
-0.01
+67%
|
0
N/A
|
-0.04
N/A
|
-0.05
-25%
|
-0.01
+80%
|
0.01
N/A
|
0.03
+200%
|
0.02
-33%
|
-0.02
N/A
|
-0.01
+50%
|
-0.02
-100%
|
-0.05
-150%
|
-0.03
+40%
|
-0.02
+33%
|
-0.03
-50%
|
-0.04
-33%
|
-0.04
N/A
|
-0.03
+25%
|
-0.01
+67%
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.06
N/A
|
-0.04
+33%
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|