Victory Mines Ltd
ASX:VIC
Income Statement
Earnings Waterfall
Victory Mines Ltd
Income Statement
Victory Mines Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Revenue |
0
N/A
|
0
-67%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-44%
|
0
+101%
|
0
-17%
|
0
-56%
|
0
-87%
|
0
+31%
|
0
+122%
|
0
+27%
|
0
+11%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
(0)
N/A
|
(0)
-278%
|
(0)
-35%
|
(0)
+43%
|
(0)
+38%
|
(0)
+56%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-176%
|
(0)
-24%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(3)
|
(3)
|
(4)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
|
| Depreciation & Amortization |
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)
|
(1)
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(3)
N/A
|
(2)
+44%
|
(2)
N/A
|
(2)
-14%
|
(2)
+10%
|
(3)
-76%
|
(4)
-28%
|
(3)
+23%
|
(3)
-10%
|
(4)
-39%
|
(2)
+50%
|
(1)
+69%
|
(1)
-17%
|
(0)
+52%
|
(0)
+13%
|
(1)
-82%
|
(1)
-17%
|
|
| 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
|
(3)
|
(3)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(12)
|
(12)
|
(1)
|
(0)
|
(0)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(3)
N/A
|
(2)
+43%
|
(2)
-1%
|
(4)
-180%
|
(4)
+3%
|
(3)
+36%
|
(3)
-18%
|
(2)
+23%
|
(4)
-44%
|
(5)
-41%
|
(3)
+40%
|
(12)
-310%
|
(13)
-6%
|
(2)
+86%
|
(0)
+74%
|
(1)
-17%
|
(1)
-17%
|
|
| 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 |
(3)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(4)
|
(5)
|
(3)
|
(12)
|
(13)
|
(2)
|
(0)
|
(1)
|
(1)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(3)
N/A
|
(2)
+43%
|
(1)
+6%
|
(4)
-189%
|
(4)
+1%
|
(3)
+36%
|
(3)
-19%
|
(2)
+22%
|
(4)
-44%
|
(5)
-41%
|
(3)
+40%
|
(12)
-310%
|
(13)
-6%
|
(2)
+86%
|
(0)
+74%
|
(1)
-17%
|
(1)
-17%
|
|
| EPS (Diluted) |
-11.17
N/A
|
-19.13
-71%
|
-16
+16%
|
-3.3
+79%
|
-1.8
+45%
|
-1.34
+26%
|
-0.06
+96%
|
-0.08
-33%
|
-0.01
+88%
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|