Talon Energy Ltd
ASX:TPD
Income Statement
Earnings Waterfall
Talon Energy Ltd
Income Statement
Talon Energy Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Revenue |
1
N/A
|
1
+13%
|
1
-2%
|
0
-33%
|
0
-54%
|
0
-32%
|
0
N/A
|
0
-23%
|
0
+10%
|
0
+18%
|
0
-8%
|
0
-58%
|
0
N/A
|
0
N/A
|
0
+25%
|
0
-80%
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
(0)
N/A
|
(0)
-200%
|
(0)
+60%
|
(0)
+83%
|
(0)
-150%
|
(0)
+20%
|
(0)
+25%
|
(0)
-33%
|
0
N/A
|
0
+200%
|
0
-50%
|
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 |
1
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(3)
|
(4)
|
(11)
|
(13)
|
(7)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(4)
|
(5)
|
|
| Research & Development |
3
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(8)
|
(9)
|
(2)
|
|
| Depreciation & Amortization |
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)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
|
| Operating Income |
1
N/A
|
(2)
N/A
|
(2)
-10%
|
(1)
+31%
|
(1)
+60%
|
(0)
+30%
|
(0)
-3%
|
(1)
-40%
|
(1)
-11%
|
(1)
-34%
|
(1)
-51%
|
(1)
-19%
|
(1)
+23%
|
(1)
-9%
|
(3)
-154%
|
(4)
-26%
|
(11)
-185%
|
(13)
-14%
|
(7)
+48%
|
|
| 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)
|
|
| Non-Reccuring Items |
(10)
|
(10)
|
(7)
|
(1)
|
(1)
|
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
|
|
| Pre-Tax Income |
(9)
N/A
|
(12)
-35%
|
(9)
+22%
|
(2)
+76%
|
(1)
+41%
|
(0)
+86%
|
(0)
N/A
|
(1)
-211%
|
(1)
-7%
|
(1)
-48%
|
(1)
-51%
|
(2)
-9%
|
(1)
+41%
|
(1)
-13%
|
(3)
-214%
|
(4)
-35%
|
(11)
-164%
|
(13)
-15%
|
(7)
+49%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(9)
|
(12)
|
(9)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(3)
|
(4)
|
(11)
|
(13)
|
(7)
|
|
| Net Income (Common) |
(9)
N/A
|
(12)
-35%
|
(9)
+22%
|
(2)
+76%
|
(1)
+41%
|
(0)
+86%
|
(0)
N/A
|
(1)
-211%
|
(1)
-7%
|
(1)
-48%
|
(1)
-51%
|
(2)
-9%
|
(1)
+41%
|
(1)
-13%
|
(3)
-214%
|
(4)
-35%
|
(11)
-164%
|
(13)
-15%
|
(4)
+70%
|
|
| EPS (Diluted) |
-19
N/A
|
-1.69
+91%
|
-0.76
+55%
|
-0.19
+75%
|
-0.11
+42%
|
-0.02
+82%
|
-0.01
+50%
|
-0.05
-400%
|
-0.03
+40%
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.04
-300%
|
-0.03
+25%
|
-0.06
-100%
|
|