Venus Metals Corporation Ltd
ASX:VMC
Income Statement
Earnings Waterfall
Venus Metals Corporation Ltd
Income Statement
Venus Metals Corporation Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||
| Interest Expense |
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 |
0
N/A
|
0
-50%
|
0
+350%
|
0
+111%
|
0
+74%
|
0
+39%
|
0
-26%
|
0
+21%
|
0
-5%
|
0
-72%
|
0
-27%
|
0
+175%
|
0
-90%
|
0
+922%
|
0
-98%
|
(0)
N/A
|
0
N/A
|
0
-38%
|
0
-28%
|
0
+13 211%
|
0
0%
|
0
-86%
|
0
+372%
|
0
+20%
|
0
-44%
|
0
-61%
|
0
-49%
|
0
+53%
|
0
+18%
|
0
+6%
|
0
-46%
|
0
+674%
|
0
-3%
|
0
+19%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(7)
|
(6)
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(6)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
|
| Research & Development |
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(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)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
(1)
N/A
|
(1)
+23%
|
(1)
-105%
|
(3)
-157%
|
(5)
-39%
|
(6)
-35%
|
(6)
+2%
|
(5)
+24%
|
(4)
+12%
|
(2)
+43%
|
(2)
+32%
|
(1)
+11%
|
(1)
-6%
|
(1)
+38%
|
(1)
-15%
|
(2)
-51%
|
(2)
-20%
|
(2)
+16%
|
(2)
-10%
|
(2)
-22%
|
(2)
-13%
|
(6)
-134%
|
(3)
+38%
|
(4)
-15%
|
(5)
-20%
|
(6)
-19%
|
(7)
-14%
|
(6)
+10%
|
(6)
+3%
|
(6)
+2%
|
(4)
+21%
|
(3)
+41%
|
(2)
+6%
|
(3)
-18%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
1
|
(0)
|
(2)
|
(3)
|
2
|
14
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
39
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
3
|
1
|
1
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
|
| Total Other Income |
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
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
+23%
|
(1)
-105%
|
(3)
-157%
|
(5)
-39%
|
(6)
-35%
|
(6)
+2%
|
(5)
+24%
|
(4)
+12%
|
(2)
+43%
|
(2)
+22%
|
(2)
+7%
|
(2)
+3%
|
(1)
+36%
|
(1)
+8%
|
(1)
-57%
|
(2)
-28%
|
(2)
+17%
|
(2)
-13%
|
(2)
-23%
|
(2)
-3%
|
(3)
-18%
|
0
N/A
|
1
+91%
|
(3)
N/A
|
(6)
-89%
|
(7)
-29%
|
(7)
+9%
|
(5)
+23%
|
30
N/A
|
29
-3%
|
(5)
N/A
|
(0)
+98%
|
11
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(6)
|
(6)
|
(4)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
0
|
1
|
(3)
|
(6)
|
(7)
|
(7)
|
(5)
|
30
|
29
|
(5)
|
(0)
|
11
|
|
| Income to Minority Interest |
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
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
+23%
|
(1)
-105%
|
(3)
-157%
|
(5)
-39%
|
(6)
-35%
|
(6)
+5%
|
(4)
+37%
|
(3)
+11%
|
(2)
+42%
|
(1)
+26%
|
(2)
-39%
|
(2)
+20%
|
(1)
+27%
|
(1)
+20%
|
(1)
-57%
|
(2)
-28%
|
(2)
+17%
|
(2)
-13%
|
(2)
-23%
|
(2)
-3%
|
(3)
-18%
|
0
N/A
|
1
+91%
|
(3)
N/A
|
(6)
-89%
|
(7)
-29%
|
(7)
+9%
|
(5)
+23%
|
30
N/A
|
29
-3%
|
(5)
N/A
|
(0)
+98%
|
11
N/A
|
|
| EPS (Diluted) |
-0.03
N/A
|
-0.02
+33%
|
-0.04
-100%
|
-0.1
-150%
|
-0.13
-30%
|
-0.15
-15%
|
-0.13
+13%
|
-0.08
+38%
|
-0.06
+25%
|
-0.04
+33%
|
-0.03
+25%
|
-0.04
-33%
|
-0.03
+25%
|
-0.02
+33%
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.03
-50%
|
-0.02
+33%
|
-0.02
N/A
|
0
N/A
|
0.01
N/A
|
-0.02
N/A
|
-0.04
-100%
|
-0.05
-25%
|
-0.04
+20%
|
-0.03
+25%
|
0.16
N/A
|
0.16
N/A
|
-0.03
N/A
|
0
N/A
|
0.06
N/A
|
|