Venture Minerals Ltd
ASX:VMS
Income Statement
Earnings Waterfall
Venture Minerals Ltd
Income Statement
Venture Minerals Ltd
| Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1
N/A
|
1
-1%
|
0
-69%
|
0
-18%
|
0
-70%
|
0
+14%
|
0
+113%
|
1
+212%
|
0
-9%
|
0
-81%
|
0
-56%
|
0
-50%
|
0
+50%
|
0
-33%
|
0
+250%
|
0
+129%
|
0
+6%
|
0
-41%
|
0
-50%
|
0
-20%
|
0
+100%
|
0
+13%
|
0
-67%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+1 681%
|
0
+9%
|
0
-51%
|
0
-32%
|
0
-90%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(0)
|
(1)
|
(3)
|
(5)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(0)
|
|
| Research & Development |
(2)
|
(0)
|
(0)
|
(3)
|
(4)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(1)
|
|
| Depreciation & Amortization |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
(2)
|
|
| Operating Income |
(2)
N/A
|
1
N/A
|
(0)
N/A
|
(3)
-1 046%
|
(5)
-52%
|
(3)
+29%
|
(2)
+41%
|
(0)
+91%
|
(0)
-111%
|
(1)
-147%
|
(1)
+26%
|
(1)
+19%
|
(1)
N/A
|
(1)
-65%
|
(1)
-11%
|
(1)
+35%
|
(1)
-46%
|
(2)
-57%
|
(2)
-48%
|
(2)
+17%
|
(1)
+46%
|
(2)
-46%
|
(1)
+25%
|
(3)
-129%
|
(3)
-3%
|
(1)
+81%
|
(1)
-46%
|
(1)
-15%
|
(1)
+29%
|
(0)
+22%
|
(1)
-89%
|
(1)
-8%
|
(1)
+43%
|
(0)
+13%
|
(0)
+23%
|
(1)
-41%
|
(1)
-69%
|
(1)
-48%
|
(1)
+62%
|
(1)
-150%
|
(3)
-137%
|
(2)
+18%
|
(4)
-64%
|
(4)
+0%
|
(3)
+36%
|
|
| 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
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(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
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
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
|
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)
|
|
| 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
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(2)
N/A
|
(0)
+93%
|
(1)
-244%
|
(3)
-445%
|
(5)
-49%
|
(4)
+29%
|
(2)
+42%
|
(0)
+90%
|
(0)
-105%
|
(1)
-123%
|
(1)
+25%
|
(1)
N/A
|
(1)
+1%
|
(1)
-34%
|
(1)
-9%
|
(1)
+35%
|
(1)
-44%
|
(2)
-58%
|
(2)
-48%
|
(2)
+17%
|
(1)
+46%
|
(2)
-52%
|
(1)
+18%
|
(3)
-116%
|
(3)
-4%
|
(1)
+74%
|
(1)
-5%
|
(1)
-6%
|
(1)
+29%
|
(0)
+27%
|
(1)
-118%
|
(1)
-11%
|
(1)
+34%
|
(1)
+3%
|
(1)
-1%
|
(1)
-24%
|
(1)
-17%
|
(1)
-27%
|
(1)
+5%
|
(2)
-97%
|
(3)
-22%
|
(2)
+32%
|
(4)
-99%
|
(4)
-8%
|
(3)
+34%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(2)
|
(0)
|
(1)
|
(3)
|
(5)
|
(4)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(4)
|
(4)
|
(3)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Net Income (Common) |
(2)
N/A
|
(0)
+93%
|
(1)
-244%
|
(3)
-445%
|
(5)
-49%
|
(4)
+29%
|
(2)
+42%
|
(0)
+90%
|
(0)
-105%
|
(1)
-123%
|
(1)
+25%
|
(1)
N/A
|
(1)
+1%
|
(1)
-34%
|
(1)
-9%
|
(1)
+35%
|
(1)
-44%
|
(2)
-57%
|
(2)
-49%
|
(2)
+17%
|
(1)
+58%
|
(1)
-69%
|
(1)
+15%
|
(3)
-130%
|
(3)
-9%
|
(1)
+74%
|
(1)
-5%
|
(1)
-6%
|
(1)
+29%
|
(0)
+27%
|
(1)
-118%
|
(1)
-11%
|
(1)
+34%
|
(1)
+3%
|
(1)
-1%
|
(1)
-24%
|
(1)
-17%
|
(1)
-27%
|
(1)
+5%
|
(2)
-97%
|
(3)
-22%
|
(2)
+33%
|
(4)
-102%
|
(4)
-9%
|
(3)
+34%
|
|
| EPS (Diluted) |
-30.37
N/A
|
-1.79
+94%
|
-5.16
-188%
|
-17.78
-245%
|
-21.86
-23%
|
-9.44
+57%
|
-5.33
+44%
|
-0.52
+90%
|
-1.08
-108%
|
-2.4
-122%
|
-1.79
+25%
|
-1.79
N/A
|
-1.79
N/A
|
-0.69
+61%
|
-0.85
-23%
|
-0.29
+66%
|
-0.44
-52%
|
-0.65
-48%
|
-0.81
-25%
|
-0.4
+51%
|
-0.17
+57%
|
-0.3
-76%
|
-0.25
+17%
|
-0.62
-148%
|
-0.62
N/A
|
-0.14
+77%
|
-0.08
+43%
|
-0.05
+38%
|
-0.02
+60%
|
-0.01
+50%
|
-0.03
-200%
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.01
+50%
|
-0.02
-100%
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.11
-1 000%
|
-0.01
+91%
|
-0.1
-900%
|
-0.1
N/A
|
-0.05
+50%
|
|