White Energy Company Ltd
ASX:WEC
Income Statement
Earnings Waterfall
White Energy Company Ltd
Income Statement
White Energy Company Ltd
| Jun-2002 | Dec-2002 | 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
|
0
|
0
|
|
| Revenue |
1
N/A
|
(0)
N/A
|
0
N/A
|
0
-50%
|
0
N/A
|
0
N/A
|
0
+200%
|
0
+117%
|
0
+46%
|
1
+184%
|
1
+141%
|
2
+62%
|
4
+75%
|
4
+18%
|
1
-72%
|
3
+121%
|
5
+77%
|
8
+80%
|
12
+40%
|
13
+11%
|
11
-15%
|
8
-30%
|
6
-19%
|
13
+105%
|
0
N/A
|
29
N/A
|
0
N/A
|
29
N/A
|
0
N/A
|
(15)
N/A
|
0
N/A
|
0
+12%
|
0
+42%
|
0
-16%
|
0
-17%
|
1
+297%
|
0
-76%
|
0
+8%
|
0
-13%
|
0
+5%
|
0
+13%
|
0
-40%
|
0
-10%
|
0
+11%
|
0
-16%
|
0
+21%
|
0
+4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(4)
|
(5)
|
(6)
|
(8)
|
(9)
|
(7)
|
(7)
|
(9)
|
(14)
|
(14)
|
(12)
|
(12)
|
(11)
|
(18)
|
0
|
(42)
|
0
|
(48)
|
(6)
|
14
|
(5)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Gross Profit |
0
N/A
|
(0)
N/A
|
(0)
+33%
|
(0)
-8%
|
(0)
-31%
|
(0)
-59%
|
(0)
+19%
|
(0)
-95%
|
(0)
+77%
|
(1)
-840%
|
(3)
-172%
|
(3)
-19%
|
(2)
+24%
|
(4)
-66%
|
(8)
-99%
|
(4)
+45%
|
(2)
+46%
|
(0)
+99%
|
(2)
-5 633%
|
(1)
+23%
|
(0)
+67%
|
(4)
-744%
|
(5)
-27%
|
(5)
-17%
|
(10)
-90%
|
(13)
-22%
|
(15)
-21%
|
(19)
-22%
|
(6)
+66%
|
(3)
+59%
|
(5)
-73%
|
(3)
+30%
|
(3)
+10%
|
(3)
+2%
|
(2)
+23%
|
(1)
+53%
|
(2)
-51%
|
(1)
+6%
|
(1)
-3%
|
(1)
0%
|
(1)
+3%
|
(1)
-1%
|
(1)
+2%
|
(1)
-6%
|
(1)
+4%
|
(1)
+2%
|
(1)
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(4)
|
(8)
|
(10)
|
(10)
|
(13)
|
(15)
|
(18)
|
(23)
|
(38)
|
(48)
|
(55)
|
(43)
|
(14)
|
(14)
|
(14)
|
0
|
(15)
|
0
|
(16)
|
(9)
|
(5)
|
(8)
|
(6)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(1)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(4)
|
(6)
|
(6)
|
(8)
|
(10)
|
(11)
|
(14)
|
(25)
|
(34)
|
(21)
|
(30)
|
7
|
(7)
|
(6)
|
0
|
(5)
|
0
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| Research & Development |
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
|
0
|
0
|
|
| Depreciation & Amortization |
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(9)
|
(11)
|
(11)
|
(9)
|
(6)
|
(6)
|
(7)
|
0
|
(9)
|
0
|
(13)
|
(6)
|
(2)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(0)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(5)
|
(3)
|
(23)
|
(5)
|
(15)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
0
N/A
|
(2)
N/A
|
(0)
+86%
|
(0)
-7%
|
(0)
-28%
|
(0)
-20%
|
(0)
N/A
|
(1)
-80%
|
(1)
-11%
|
(5)
-371%
|
(11)
-129%
|
(13)
-19%
|
(13)
-1%
|
(17)
-36%
|
(23)
-34%
|
(22)
+3%
|
(25)
-13%
|
(39)
-52%
|
(49)
-29%
|
(56)
-14%
|
(44)
+23%
|
(18)
+59%
|
(18)
-1%
|
(19)
-4%
|
0
N/A
|
(28)
N/A
|
0
N/A
|
(35)
N/A
|
(16)
+55%
|
(6)
+62%
|
(12)
-110%
|
(9)
+26%
|
(7)
+20%
|
(8)
-4%
|
(7)
+12%
|
(5)
+29%
|
(5)
-1%
|
(4)
+9%
|
(5)
-10%
|
(5)
-2%
|
(4)
+12%
|
(4)
+4%
|
(5)
-28%
|
(5)
-1%
|
(5)
+11%
|
(4)
+15%
|
(3)
+32%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(5)
|
(6)
|
(2)
|
(5)
|
(11)
|
11
|
34
|
17
|
(3)
|
(1)
|
(0)
|
0
|
(1)
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
| Non-Reccuring Items |
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(5)
|
(4)
|
0
|
(117)
|
(152)
|
(95)
|
(103)
|
(43)
|
0
|
(29)
|
0
|
(19)
|
(20)
|
(8)
|
(22)
|
(21)
|
(1)
|
(1)
|
1
|
1
|
(1)
|
(7)
|
(12)
|
(7)
|
(1)
|
(2)
|
(1)
|
(3)
|
2
|
(17)
|
(21)
|
|
| 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
|
0
|
0
|
|
| Total Other Income |
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
(6)
|
0
|
0
|
0
|
(3)
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(2)
N/A
|
(2)
+8%
|
(0)
+86%
|
(0)
-7%
|
(0)
-28%
|
(0)
-20%
|
(0)
N/A
|
(1)
-80%
|
(1)
-13%
|
(5)
-367%
|
(11)
-130%
|
(13)
-26%
|
(16)
-17%
|
(22)
-43%
|
(31)
-38%
|
(29)
+5%
|
(36)
-23%
|
(54)
-49%
|
(38)
+29%
|
(139)
-266%
|
(178)
-28%
|
(112)
+37%
|
(122)
-9%
|
(68)
+44%
|
0
N/A
|
(59)
N/A
|
0
N/A
|
(58)
N/A
|
(39)
+34%
|
(15)
+60%
|
(37)
-139%
|
(32)
+11%
|
(10)
+69%
|
(11)
-9%
|
(8)
+24%
|
(6)
+28%
|
(8)
-36%
|
(14)
-66%
|
(19)
-40%
|
(14)
+27%
|
(8)
+43%
|
(8)
-3%
|
(8)
-2%
|
(10)
-27%
|
(6)
+45%
|
(24)
-321%
|
(27)
-13%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
19
|
5
|
7
|
13
|
7
|
(0)
|
0
|
5
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(5)
|
(11)
|
(13)
|
(16)
|
(22)
|
(31)
|
(29)
|
(36)
|
(39)
|
(19)
|
(134)
|
(172)
|
(99)
|
(115)
|
(68)
|
0
|
(54)
|
0
|
(57)
|
(39)
|
(15)
|
(37)
|
(32)
|
(10)
|
(11)
|
(8)
|
(6)
|
(8)
|
(14)
|
(19)
|
(14)
|
(8)
|
(8)
|
(8)
|
(10)
|
(6)
|
(24)
|
(27)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
2
|
5
|
15
|
22
|
83
|
74
|
3
|
1
|
1
|
0
|
3
|
0
|
21
|
29
|
21
|
9
|
7
|
7
|
7
|
8
|
8
|
6
|
6
|
4
|
3
|
2
|
2
|
2
|
2
|
(1)
|
(0)
|
3
|
|
| Net Income (Common) |
(2)
N/A
|
(2)
+8%
|
(0)
+86%
|
(0)
-7%
|
(0)
-28%
|
(0)
-20%
|
(0)
N/A
|
(1)
-80%
|
(1)
-13%
|
(5)
-367%
|
(10)
-126%
|
(13)
-23%
|
(15)
-18%
|
(22)
-46%
|
(30)
-35%
|
(27)
+9%
|
(31)
-13%
|
(24)
+24%
|
3
N/A
|
(51)
N/A
|
(97)
-90%
|
(96)
+2%
|
(114)
-19%
|
(67)
+41%
|
0
N/A
|
(51)
N/A
|
0
N/A
|
(35)
N/A
|
(57)
-63%
|
(46)
+18%
|
(35)
+24%
|
(31)
+13%
|
(11)
+64%
|
(12)
-7%
|
(10)
+15%
|
(9)
+13%
|
(9)
-1%
|
(13)
-52%
|
(15)
-12%
|
(9)
+40%
|
(6)
+34%
|
(6)
-6%
|
(6)
-1%
|
(8)
-35%
|
(6)
+26%
|
(24)
-283%
|
(24)
0%
|
|
| EPS (Diluted) |
-0.49
N/A
|
-0.45
+8%
|
-0.06
+87%
|
-0.07
-17%
|
-0.07
N/A
|
-0.06
+14%
|
-0.03
+50%
|
-0.03
N/A
|
-0.02
+33%
|
-0.05
-150%
|
-0.09
-80%
|
-0.1
-11%
|
-0.12
-20%
|
-0.17
-42%
|
-0.2
-18%
|
-0.15
+25%
|
-0.14
+7%
|
-0.19
-36%
|
0.01
N/A
|
-0.17
N/A
|
-0.3
-76%
|
-0.29
+3%
|
-0.34
-17%
|
-0.2
+41%
|
0
N/A
|
-0.16
N/A
|
0
N/A
|
-0.11
N/A
|
-4.94
-4 391%
|
-0.13
+97%
|
-3.08
-2 269%
|
-0.08
+97%
|
-0.96
-1 100%
|
-0.03
+97%
|
-0.66
-2 100%
|
-0.48
+27%
|
-0.46
+4%
|
-0.52
-13%
|
-0.56
-8%
|
-0.34
+39%
|
-0.22
+35%
|
-0.16
+27%
|
-0.15
+6%
|
-0.11
+27%
|
-0.06
+45%
|
-0.12
-100%
|
-0.1
+17%
|
|