Vintage Energy Ltd
ASX:VEN
Income Statement
Earnings Waterfall
Vintage Energy Ltd
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 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| 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%
|
5
+40%
|
5
-9%
|
5
0%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(7)
|
(6)
|
(6)
|
(5)
|
|
| Gross Profit |
(2)
N/A
|
(2)
+9%
|
(2)
-47%
|
(3)
-18%
|
(3)
+8%
|
(3)
-9%
|
(3)
-16%
|
(4)
-18%
|
(5)
-32%
|
(4)
+24%
|
(1)
+66%
|
(1)
+15%
|
(0)
+68%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(2)
|
(2)
|
0
|
1
|
0
|
(0)
|
(1)
|
(4)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
|
| Selling, General & Administrative |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
(0)
|
1
|
2
|
2
|
2
|
2
|
(1)
|
3
|
1
|
2
|
1
|
1
|
|
| Operating Income |
(3)
N/A
|
(3)
+5%
|
(2)
+28%
|
(2)
+4%
|
(2)
-12%
|
(3)
-28%
|
(4)
-17%
|
(8)
-112%
|
(5)
+38%
|
(4)
+13%
|
(2)
+53%
|
(2)
-5%
|
(3)
-21%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
(5)
|
(16)
|
(19)
|
(9)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
|
| Pre-Tax Income |
(3)
N/A
|
(3)
+16%
|
(2)
+24%
|
(2)
+5%
|
(2)
-13%
|
(3)
-33%
|
(8)
-153%
|
(9)
-11%
|
(11)
-27%
|
(22)
-91%
|
(23)
-8%
|
(12)
+46%
|
(4)
+65%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(8)
|
(9)
|
(11)
|
(22)
|
(23)
|
(12)
|
(4)
|
|
| Net Income (Common) |
(3)
N/A
|
(3)
+16%
|
(2)
+24%
|
(2)
+5%
|
(2)
-13%
|
(3)
-33%
|
(8)
-153%
|
(9)
-11%
|
(11)
-27%
|
(22)
-91%
|
(23)
-8%
|
(12)
+46%
|
(4)
+65%
|
|
| 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%
|
-0.02
N/A
|
-0.01
+50%
|
0
N/A
|
|