Unico Silver Ltd
ASX:USL
Income Statement
Earnings Waterfall
Unico Silver Ltd
Income Statement
Unico Silver Ltd
| 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 | ||||||||||||||||||
| Revenue |
0
N/A
|
0
N/A
|
0
+100%
|
0
+25%
|
0
+40%
|
0
-43%
|
0
+775%
|
2
+357%
|
4
+129%
|
5
+42%
|
5
+4%
|
3
-36%
|
1
-62%
|
1
+0%
|
1
-27%
|
1
-24%
|
3
+280%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(5)
|
(10)
|
(14)
|
(16)
|
(11)
|
(19)
|
(18)
|
(3)
|
(12)
|
(27)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
|
| Research & Development |
0
|
0
|
(0)
|
0
|
(2)
|
(4)
|
(2)
|
(3)
|
(9)
|
(13)
|
(14)
|
(9)
|
(17)
|
(16)
|
(1)
|
(9)
|
(23)
|
|
| Operating Income |
(1)
N/A
|
(1)
-13%
|
(1)
+4%
|
(1)
+8%
|
(3)
-286%
|
(4)
-20%
|
(3)
+28%
|
(3)
-10%
|
(6)
-91%
|
(9)
-48%
|
(10)
-17%
|
(8)
+23%
|
(18)
-127%
|
(17)
+7%
|
(3)
+85%
|
(11)
-336%
|
(24)
-116%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
-12%
|
(1)
+4%
|
(2)
-79%
|
(3)
-99%
|
(4)
-20%
|
(3)
+28%
|
(3)
-9%
|
(6)
-104%
|
(9)
-47%
|
(10)
-14%
|
(8)
+22%
|
(18)
-121%
|
(17)
+6%
|
(3)
+83%
|
(10)
-251%
|
(24)
-138%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(6)
|
(9)
|
(10)
|
(8)
|
(18)
|
(17)
|
(3)
|
(10)
|
(24)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
-12%
|
(1)
+4%
|
(2)
-79%
|
(3)
-99%
|
(4)
-12%
|
(2)
+35%
|
(3)
-10%
|
(5)
-100%
|
(8)
-48%
|
(9)
-16%
|
(7)
+19%
|
(18)
-146%
|
(17)
+5%
|
(3)
+83%
|
(10)
-256%
|
(24)
-138%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.03
-200%
|
-0.04
-33%
|
-0.04
N/A
|
-0.03
+25%
|
-0.02
+33%
|
-0.04
-100%
|
-0.05
-25%
|
-0.06
-20%
|
-0.04
+33%
|
-0.08
-100%
|
-0.07
+12%
|
-0.01
+86%
|
-0.03
-200%
|
-0.07
-133%
|
|