Titanium Sands Ltd
ASX:TSL
Income Statement
Earnings Waterfall
Titanium Sands Ltd
Income Statement
Titanium Sands Ltd
| Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | 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 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
8
|
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
|
|
| Revenue |
1
N/A
|
1
N/A
|
1
N/A
|
1
N/A
|
1
N/A
|
0
-50%
|
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
|
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
|
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
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(3)
|
(5)
|
(7)
|
(7)
|
(7)
|
(1)
|
(1)
|
(167)
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(7)
|
(4)
|
(3)
|
(3)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Research & Development |
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
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(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)
|
|
| Other Operating Expenses |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(1)
|
(3)
|
(2)
|
(2)
|
(1)
|
2
|
2
|
(166)
|
1
|
(2)
|
(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
|
|
| Operating Income |
0
N/A
|
(0)
N/A
|
(1)
-306%
|
(0)
+64%
|
(1)
-408%
|
(5)
-260%
|
(3)
+38%
|
(5)
-63%
|
(7)
-61%
|
(7)
+1%
|
(7)
+11%
|
(1)
+80%
|
(1)
+3%
|
(167)
-12 862%
|
(1)
+100%
|
(2)
-355%
|
(0)
+80%
|
(0)
+84%
|
(0)
-25%
|
(0)
-90%
|
(0)
-74%
|
(0)
-6%
|
(1)
-54%
|
(1)
-17%
|
(1)
+5%
|
(1)
-1%
|
(1)
-21%
|
(1)
-46%
|
(1)
+51%
|
(1)
-14%
|
(1)
-21%
|
(1)
-20%
|
(1)
-28%
|
(2)
-53%
|
(1)
+11%
|
(1)
+6%
|
(2)
-7%
|
(1)
+20%
|
(1)
+7%
|
(1)
+3%
|
(1)
-3%
|
(1)
-19%
|
(1)
-5%
|
(1)
+8%
|
(1)
+15%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
0
|
(0)
|
0
|
0
|
11
|
2
|
15
|
14
|
1
|
5
|
(66)
|
(3)
|
62
|
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)
|
(1)
|
0
|
(0)
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
1
|
(0)
|
8
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(168)
|
0
|
(2)
|
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
|
(1)
|
0
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(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
|
|
| Pre-Tax Income |
0
N/A
|
0
-26%
|
(0)
N/A
|
(0)
+36%
|
7
N/A
|
6
-9%
|
(1)
N/A
|
10
N/A
|
6
-38%
|
(7)
N/A
|
(2)
+69%
|
(67)
-3 192%
|
(172)
-157%
|
(105)
+39%
|
(2)
+98%
|
(2)
-2%
|
(0)
+81%
|
(0)
+82%
|
(0)
-13%
|
(0)
-100%
|
(0)
-83%
|
(0)
-6%
|
(1)
-86%
|
(0)
+25%
|
(0)
+44%
|
(1)
-93%
|
(1)
-94%
|
(1)
-4%
|
(1)
+52%
|
(0)
+46%
|
(0)
-45%
|
(1)
-96%
|
(1)
-45%
|
(2)
-46%
|
(1)
+12%
|
(1)
+6%
|
(2)
-7%
|
(1)
+20%
|
(1)
+4%
|
(1)
-7%
|
(1)
+1%
|
(2)
-65%
|
(2)
-6%
|
(1)
+40%
|
(1)
+16%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
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
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
0
|
0
|
(0)
|
(0)
|
7
|
6
|
(1)
|
10
|
6
|
(7)
|
(2)
|
(67)
|
(172)
|
(105)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(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
|
|
| Net Income (Common) |
0
N/A
|
0
-26%
|
(0)
N/A
|
(0)
+36%
|
7
N/A
|
6
-9%
|
(1)
N/A
|
10
N/A
|
7
-35%
|
(6)
N/A
|
(2)
+69%
|
(66)
-3 325%
|
(172)
-159%
|
(106)
+39%
|
(2)
+98%
|
(2)
-2%
|
(0)
+81%
|
(0)
+82%
|
(0)
-13%
|
(0)
-100%
|
(0)
-83%
|
(0)
-6%
|
(1)
-86%
|
(0)
+25%
|
(0)
+44%
|
(1)
-93%
|
(1)
-94%
|
(1)
-4%
|
(1)
+52%
|
(0)
+46%
|
(0)
-45%
|
(1)
-96%
|
(1)
-45%
|
(2)
-46%
|
(1)
+12%
|
(1)
+6%
|
(2)
-7%
|
(1)
+20%
|
(1)
+4%
|
(1)
-7%
|
(1)
+1%
|
(2)
-65%
|
(2)
-6%
|
(1)
+40%
|
(1)
+16%
|
|
| EPS (Diluted) |
0.53
N/A
|
0.36
-32%
|
-0.14
N/A
|
-0.06
+57%
|
4.39
N/A
|
2.66
-39%
|
-0.35
N/A
|
3.24
N/A
|
1.84
-43%
|
-1.83
N/A
|
-0.39
+79%
|
-10.49
-2 590%
|
-26.82
-156%
|
-15.44
+42%
|
-0.36
+98%
|
-0.3
+17%
|
-0.07
+77%
|
-0.01
+86%
|
-0.01
N/A
|
-0.03
-200%
|
-0.05
-67%
|
-0.05
N/A
|
-0.02
+60%
|
-0.01
+50%
|
0
N/A
|
0
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
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
|
|