Tamboran Resources Ltd
ASX:TBN
Income Statement
Earnings Waterfall
Tamboran Resources Ltd
Income Statement
Tamboran Resources Ltd
| Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
1
+53%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(16)
|
(17)
|
(7)
|
(17)
|
(19)
|
(17)
|
(18)
|
(22)
|
(30)
|
(39)
|
(39)
|
(31)
|
|
| Selling, General & Administrative |
(18)
|
(18)
|
(7)
|
(16)
|
(16)
|
(13)
|
(12)
|
(15)
|
(21)
|
(28)
|
(28)
|
(24)
|
|
| Research & Development |
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(4)
|
(6)
|
(9)
|
(10)
|
(10)
|
(6)
|
|
| Depreciation & Amortization |
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
2
|
2
|
(0)
|
0
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
(16)
N/A
|
(17)
-5%
|
(7)
+58%
|
(16)
-135%
|
(19)
-18%
|
(17)
+13%
|
(18)
-4%
|
(22)
-23%
|
(30)
-41%
|
(39)
-28%
|
(39)
+0%
|
(31)
+21%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
(8)
|
(4)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(2)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(13)
|
(9)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
(0)
|
3
|
(4)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
|
| Pre-Tax Income |
(24)
N/A
|
(21)
+13%
|
(7)
+66%
|
(17)
-142%
|
(32)
-88%
|
(30)
+8%
|
(18)
+39%
|
(22)
-23%
|
(30)
-37%
|
(40)
-30%
|
(42)
-6%
|
(34)
+19%
|
|
| Net Income | |||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(24)
|
(21)
|
(7)
|
(17)
|
(32)
|
(30)
|
(18)
|
(22)
|
(30)
|
(40)
|
(42)
|
(34)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
2
|
3
|
2
|
4
|
3
|
3
|
2
|
|
| Net Income (Common) |
(24)
N/A
|
(21)
+13%
|
(7)
+66%
|
(17)
-142%
|
(32)
-88%
|
(28)
+14%
|
(15)
+45%
|
(20)
-33%
|
(27)
-33%
|
(37)
-38%
|
(39)
-6%
|
(32)
+19%
|
|
| EPS (Diluted) |
-0.04
N/A
|
-0.03
+25%
|
-0.01
+67%
|
-3.3
-32 900%
|
-5.29
-60%
|
-3.19
+40%
|
-1.06
+67%
|
-1.4
-32%
|
-1.83
-31%
|
-2.52
-38%
|
-2.23
+12%
|
-1.57
+30%
|
|