Vintage Energy Ltd
ASX:VEN
Income Statement
Earnings Waterfall
Vintage Energy Ltd
Revenue
|
3.7m
AUD
|
Cost of Revenue
|
-7.5m
AUD
|
Gross Profit
|
-3.8m
AUD
|
Operating Expenses
|
-463.9k
AUD
|
Operating Income
|
-4.3m
AUD
|
Other Expenses
|
-17.3m
AUD
|
Net Income
|
-21.5m
AUD
|
Income Statement
Vintage Energy Ltd
Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
4
+287%
|
|
Gross Profit | |||||||||||
Cost of Revenue |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(7)
|
|
Gross Profit |
(2)
N/A
|
(2)
+9%
|
(2)
-47%
|
(3)
-18%
|
(3)
+8%
|
(3)
-9%
|
(3)
-16%
|
(4)
-18%
|
(5)
-32%
|
(4)
+24%
|
|
Operating Income | |||||||||||
Operating Expenses |
(2)
|
(2)
|
0
|
1
|
0
|
(0)
|
(1)
|
(4)
|
0
|
(0)
|
|
Selling, General & Administrative |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
Other Operating Expenses |
0
|
(0)
|
1
|
2
|
2
|
2
|
2
|
(1)
|
3
|
1
|
|
Operating Income |
(3)
N/A
|
(3)
+5%
|
(2)
+28%
|
(2)
+4%
|
(2)
-12%
|
(3)
-28%
|
(4)
-17%
|
(8)
-112%
|
(5)
+38%
|
(4)
+13%
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
(5)
|
(16)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
|
Pre-Tax Income |
(3)
N/A
|
(3)
+16%
|
(2)
+24%
|
(2)
+5%
|
(2)
-13%
|
(3)
-33%
|
(8)
-153%
|
(9)
-11%
|
(11)
-27%
|
(22)
-91%
|
|
Net Income | |||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(8)
|
(9)
|
(11)
|
(22)
|
|
Net Income (Common) |
(3)
N/A
|
(3)
+16%
|
(2)
+24%
|
(2)
+5%
|
(2)
-13%
|
(3)
-33%
|
(8)
-153%
|
(9)
-11%
|
(11)
-27%
|
(22)
-91%
|
|
EPS (Diluted) |
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|