Wiluna Mining Corporation Ltd
ASX:WMC
Income Statement
Earnings Waterfall
Wiluna Mining Corporation Ltd
Revenue
|
40.3m
AUD
|
Cost of Revenue
|
-54.4m
AUD
|
Gross Profit
|
-14.1m
AUD
|
Operating Expenses
|
9.6m
AUD
|
Operating Income
|
-4.5m
AUD
|
Other Expenses
|
-271.6m
AUD
|
Net Income
|
-276.1m
AUD
|
Income Statement
Wiluna Mining Corporation Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
1
+256%
|
1
-2%
|
0
-51%
|
0
-16%
|
0
-33%
|
0
+50%
|
0
-3%
|
0
-40%
|
0
-29%
|
0
+40%
|
0
-52%
|
0
-30%
|
1
+671%
|
1
N/A
|
0
-56%
|
0
+8%
|
0
-11%
|
0
+47%
|
48
+13 909%
|
98
+105%
|
118
+21%
|
130
+10%
|
103
-21%
|
116
+13%
|
127
+9%
|
114
-10%
|
132
+15%
|
104
-21%
|
40
-61%
|
|
Gross Profit | |||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(53)
|
(114)
|
(131)
|
(136)
|
(118)
|
(120)
|
(125)
|
(111)
|
(111)
|
(88)
|
(54)
|
|
Gross Profit |
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
N/A
|
0
N/A
|
(5)
N/A
|
(17)
-220%
|
(12)
+26%
|
(5)
+56%
|
(15)
-176%
|
(3)
+77%
|
2
N/A
|
3
+118%
|
21
+522%
|
15
-27%
|
(14)
N/A
|
|
Operating Income | |||||||||||||||||||||||||||||||
Operating Expenses |
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(5)
|
(2)
|
(3)
|
(4)
|
(6)
|
(8)
|
(8)
|
(6)
|
(6)
|
(6)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(1)
|
10
|
|
Selling, General & Administrative |
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
3
|
|
Research & Development |
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
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)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
0
|
3
|
3
|
1
|
2
|
2
|
3
|
5
|
6
|
|
Operating Income |
(1)
N/A
|
(2)
-76%
|
(2)
+10%
|
(0)
+83%
|
(1)
-118%
|
(1)
-23%
|
(0)
+60%
|
(0)
-33%
|
(1)
-65%
|
(1)
-67%
|
(2)
-14%
|
(5)
-236%
|
(5)
+1%
|
(2)
+67%
|
(3)
-73%
|
(4)
-23%
|
(5)
-50%
|
(8)
-57%
|
(8)
+5%
|
(12)
-50%
|
(22)
-90%
|
(18)
+18%
|
(9)
+49%
|
(19)
-102%
|
(8)
+56%
|
(2)
+73%
|
(1)
+60%
|
18
N/A
|
14
-24%
|
(4)
N/A
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(1)
|
1
|
0
|
6
|
5
|
(1)
|
(1)
|
(7)
|
(8)
|
(5)
|
0
|
3
|
4
|
(15)
|
(33)
|
|
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
|
(42)
|
(22)
|
22
|
2
|
(1)
|
(4)
|
(237)
|
|
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
|
(5)
|
(4)
|
(6)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
Pre-Tax Income |
(2)
N/A
|
(2)
-40%
|
(2)
+21%
|
(0)
+76%
|
(1)
-70%
|
(1)
-25%
|
(0)
+58%
|
(0)
-26%
|
(1)
-65%
|
(1)
-67%
|
(2)
-14%
|
(5)
-239%
|
(5)
+1%
|
(2)
+67%
|
(4)
-168%
|
(5)
-3%
|
(5)
+2%
|
(8)
-78%
|
(1)
+83%
|
(7)
-392%
|
(24)
-258%
|
(20)
+18%
|
(16)
+21%
|
(73)
-361%
|
(39)
+47%
|
14
N/A
|
2
-88%
|
20
+1 079%
|
(7)
N/A
|
(276)
-3 630%
|
|
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
|
|
Income from Continuing Operations |
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(5)
|
(5)
|
(2)
|
(4)
|
(5)
|
(5)
|
(8)
|
(1)
|
(7)
|
(24)
|
(20)
|
(16)
|
(73)
|
(39)
|
14
|
2
|
20
|
(7)
|
(276)
|
|
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
|
|
Net Income (Common) |
(2)
N/A
|
(2)
-40%
|
(2)
+21%
|
(0)
+73%
|
(1)
-63%
|
(1)
-17%
|
(0)
+58%
|
(0)
-26%
|
(1)
-65%
|
(1)
-67%
|
(2)
-14%
|
(5)
-239%
|
(5)
+1%
|
(2)
+67%
|
(4)
-168%
|
(5)
-3%
|
(5)
+2%
|
(8)
-78%
|
(1)
+83%
|
(7)
-392%
|
(24)
-258%
|
(20)
+18%
|
(16)
+21%
|
(73)
-361%
|
(39)
+47%
|
14
N/A
|
2
-88%
|
20
+1 079%
|
(7)
N/A
|
(276)
-3 630%
|
|
EPS (Diluted) |
-2.94
N/A
|
-3.98
-35%
|
-2.93
+26%
|
-0.77
+74%
|
-1.25
-62%
|
-1.31
-5%
|
-0.54
+59%
|
-0.69
-28%
|
-1.08
-57%
|
-1.51
-40%
|
-1.42
+6%
|
-3.81
-168%
|
-3.42
+10%
|
-0.87
+75%
|
-2
-130%
|
-1.39
+31%
|
-1.23
+12%
|
-2.05
-67%
|
-0.25
+88%
|
-1.25
-400%
|
-3.86
-209%
|
-1.26
+67%
|
-0.97
+23%
|
-3.66
-277%
|
-0.77
+79%
|
0.21
N/A
|
0.01
-95%
|
0.15
+1 400%
|
-0.02
N/A
|
-1.44
-7 100%
|