Trek Metals Ltd
ASX:TKM
Income Statement
Earnings Waterfall
Trek Metals Ltd
Income Statement
Trek Metals Ltd
| Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
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
-11%
|
0
-21%
|
0
+126%
|
1
+221%
|
1
-17%
|
4
+227%
|
3
-13%
|
0
-98%
|
0
+125%
|
0
+67%
|
0
+7%
|
0
-44%
|
0
-50%
|
0
-67%
|
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
+867%
|
0
+438%
|
0
-22%
|
0
-13%
|
0
-57%
|
0
+107%
|
0
+44%
|
0
+5%
|
0
+24%
|
0
+43%
|
0
+43%
|
0
+27%
|
0
+90%
|
0
+83%
|
0
+0%
|
0
-38%
|
0
-20%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3)
|
(3)
|
(5)
|
(7)
|
(7)
|
(23)
|
(30)
|
(13)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
(16)
|
(23)
|
(9)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(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)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
0
|
|
| Operating Income |
(3)
N/A
|
(3)
-27%
|
(4)
-34%
|
(6)
-40%
|
(6)
+1%
|
(22)
-274%
|
(26)
-18%
|
(10)
+64%
|
(2)
+76%
|
(2)
-3%
|
(3)
-15%
|
(4)
-30%
|
(4)
-4%
|
(4)
-1%
|
(4)
+4%
|
(3)
+13%
|
(2)
+33%
|
(2)
+18%
|
(1)
+21%
|
(1)
+20%
|
(1)
+39%
|
(1)
+2%
|
(2)
-223%
|
(2)
+12%
|
(2)
-27%
|
(1)
+44%
|
(1)
+6%
|
(1)
+34%
|
(1)
+4%
|
(4)
-380%
|
(1)
+86%
|
(1)
-40%
|
(2)
-115%
|
(2)
-16%
|
(2)
-21%
|
(2)
+0%
|
(2)
+21%
|
(1)
+15%
|
(1)
+41%
|
(1)
-37%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
(0)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
1
|
0
|
(2)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
5
|
(9)
|
(11)
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(3)
|
(3)
|
(4)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
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
|
|
| Pre-Tax Income |
(3)
N/A
|
(3)
-27%
|
(4)
-34%
|
(6)
-33%
|
(6)
-12%
|
(24)
-277%
|
(28)
-14%
|
(10)
+65%
|
(2)
+76%
|
(2)
-3%
|
(3)
-39%
|
(4)
-7%
|
(4)
-4%
|
(4)
-1%
|
(4)
-11%
|
(4)
-3%
|
(3)
+24%
|
(3)
+21%
|
(0)
+88%
|
1
N/A
|
(1)
N/A
|
3
N/A
|
(11)
N/A
|
(13)
-14%
|
(2)
+83%
|
(1)
+39%
|
(1)
+2%
|
(0)
+74%
|
(4)
-970%
|
(4)
+1%
|
(0)
+92%
|
(1)
-241%
|
(2)
-134%
|
(3)
-21%
|
(4)
-51%
|
(4)
+6%
|
(2)
+55%
|
(4)
-139%
|
(3)
+16%
|
(5)
-48%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(3)
|
(3)
|
(4)
|
(6)
|
(7)
|
(25)
|
(28)
|
(10)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(0)
|
1
|
(1)
|
3
|
(11)
|
(13)
|
(2)
|
(1)
|
(1)
|
(0)
|
(4)
|
(4)
|
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(2)
|
(4)
|
(3)
|
(5)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(2)
N/A
|
(3)
-20%
|
(4)
-35%
|
(5)
-39%
|
(7)
-27%
|
(25)
-259%
|
(28)
-11%
|
(10)
+65%
|
(2)
+76%
|
(2)
-3%
|
(3)
-39%
|
(4)
-7%
|
(4)
-4%
|
(4)
-1%
|
(4)
-11%
|
(4)
-3%
|
(3)
+24%
|
(3)
+17%
|
(0)
+84%
|
1
N/A
|
1
-44%
|
4
+488%
|
(12)
N/A
|
(13)
-7%
|
(2)
+83%
|
(1)
+39%
|
(1)
+2%
|
(0)
+74%
|
(4)
-970%
|
(4)
+1%
|
(0)
+92%
|
(1)
-241%
|
(2)
-134%
|
(3)
-21%
|
(4)
-51%
|
(4)
+6%
|
(2)
+55%
|
(4)
-139%
|
(3)
+16%
|
(5)
-48%
|
|
| EPS (Diluted) |
-81
N/A
|
-73
+10%
|
-98.25
-35%
|
-91
+7%
|
-98.85
-9%
|
-354.85
-259%
|
-394.57
-11%
|
-86.72
+78%
|
-12.77
+85%
|
-7.86
+38%
|
-8.89
-13%
|
-8.6
+3%
|
-7.95
+8%
|
-6.85
+14%
|
-6.81
+1%
|
-5.95
+13%
|
-4.32
+27%
|
-2.91
+33%
|
-0.46
+84%
|
1.07
N/A
|
0.56
-48%
|
0.97
+73%
|
-1.19
N/A
|
-0.45
+62%
|
-0.08
+82%
|
-0.04
+50%
|
-0.03
+25%
|
-0.01
+67%
|
-0.03
-200%
|
-0.02
+33%
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
|