Tempest Minerals Ltd
ASX:TEM
Income Statement
Earnings Waterfall
Tempest Minerals Ltd
Income Statement
Tempest Minerals Ltd
| 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 | |||||||||||||
| Revenue |
0
N/A
|
0
-4%
|
0
-47%
|
0
+1%
|
0
-73%
|
0
+203%
|
0
+237%
|
0
+21%
|
0
-43%
|
0
+21%
|
0
-3%
|
0
-22%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
(0)
N/A
|
(0)
-9%
|
(1)
-11%
|
(1)
+1%
|
(0)
+6%
|
(0)
+31%
|
(0)
+40%
|
(0)
+13%
|
(0)
-22%
|
(0)
+5%
|
(0)
-14%
|
(0)
-27%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Depreciation & Amortization |
(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
|
|
| Operating Income |
(1)
N/A
|
(1)
+13%
|
(1)
-24%
|
(1)
+5%
|
(1)
+12%
|
(1)
-14%
|
(1)
-11%
|
(1)
-23%
|
(1)
+1%
|
(1)
+27%
|
(1)
-9%
|
(2)
-57%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(2)
N/A
|
(2)
+7%
|
(1)
+28%
|
(1)
+38%
|
(1)
+16%
|
(1)
-54%
|
(1)
+19%
|
(1)
-38%
|
(1)
+3%
|
(1)
+16%
|
(1)
-16%
|
(2)
-54%
|
|
| Net Income | |||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(2)
N/A
|
(2)
+7%
|
(1)
+27%
|
(1)
+37%
|
(1)
+18%
|
(1)
-54%
|
(1)
+19%
|
(1)
-38%
|
(1)
+3%
|
(1)
+16%
|
(1)
-16%
|
(2)
-51%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.01
+50%
|
-0.01
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
|
|