Newton Resources Ltd
HKEX:1231
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
N
|
Newton Resources Ltd
HKEX:1231
|
HK |
|
N
|
Nuscale Power Corp
NYSE:SMR
|
US |
Income Statement
Earnings Waterfall
Newton Resources Ltd
Income Statement
Newton Resources Ltd
| 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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Revenue |
46
N/A
|
11
-77%
|
0
N/A
|
2
N/A
|
2
N/A
|
0
N/A
|
1
N/A
|
1
+3%
|
3
+163%
|
8
+122%
|
12
+59%
|
371
+2 964%
|
93
-75%
|
473
+410%
|
45
-91%
|
87
+94%
|
275
+218%
|
440
+60%
|
467
+6%
|
716
+53%
|
293
-59%
|
153
-48%
|
201
+32%
|
308
+53%
|
526
+71%
|
485
-8%
|
310
-36%
|
244
-21%
|
194
-21%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||
| Cost of Revenue |
(17)
|
(6)
|
0
|
(7)
|
(7)
|
0
|
(1)
|
(1)
|
(2)
|
(6)
|
(12)
|
(370)
|
(92)
|
(471)
|
(44)
|
(83)
|
(271)
|
(431)
|
(461)
|
(701)
|
(287)
|
(153)
|
(199)
|
(303)
|
(516)
|
(477)
|
(305)
|
(241)
|
(192)
|
|
| Gross Profit |
29
N/A
|
4
-85%
|
0
N/A
|
(5)
N/A
|
(5)
N/A
|
0
N/A
|
0
N/A
|
0
+1%
|
1
+541%
|
1
+9%
|
0
-96%
|
1
+1 532%
|
0
-71%
|
2
+589%
|
0
-82%
|
3
+934%
|
4
+26%
|
9
+103%
|
7
-25%
|
15
+129%
|
5
-65%
|
0
-97%
|
3
+1 510%
|
6
+104%
|
10
+74%
|
9
-14%
|
5
-40%
|
2
-54%
|
1
-41%
|
|
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Expenses |
(34)
|
(37)
|
(46)
|
(46)
|
(52)
|
(61)
|
(46)
|
(43)
|
(42)
|
(64)
|
(11)
|
(63)
|
(5)
|
(45)
|
(2)
|
9
|
(3)
|
(5)
|
(4)
|
(9)
|
(5)
|
(2)
|
(4)
|
(4)
|
(6)
|
(6)
|
(4)
|
(4)
|
(4)
|
|
| Selling, General & Administrative |
(34)
|
(37)
|
(46)
|
(46)
|
(48)
|
(57)
|
(51)
|
(42)
|
(40)
|
(50)
|
(7)
|
(35)
|
(5)
|
(33)
|
(2)
|
(2)
|
(3)
|
(5)
|
(4)
|
(9)
|
(5)
|
(2)
|
(4)
|
(5)
|
(7)
|
(7)
|
(5)
|
(5)
|
(5)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(4)
|
(4)
|
5
|
(2)
|
(2)
|
(13)
|
(4)
|
(28)
|
(0)
|
(12)
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Operating Income |
(5)
N/A
|
(33)
-596%
|
(46)
-40%
|
(51)
-11%
|
(56)
-11%
|
(61)
-9%
|
(46)
+25%
|
(43)
+6%
|
(41)
+5%
|
(62)
-53%
|
(11)
+83%
|
(62)
-488%
|
(5)
+92%
|
(43)
-727%
|
(2)
+96%
|
12
N/A
|
1
-92%
|
4
+292%
|
3
-25%
|
6
+133%
|
1
-91%
|
(2)
N/A
|
(1)
+35%
|
1
N/A
|
4
+177%
|
2
-35%
|
1
-66%
|
(2)
N/A
|
(2)
-55%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||
| Interest Income Expense |
12
|
6
|
11
|
19
|
21
|
11
|
(0)
|
15
|
(5)
|
4
|
1
|
(1)
|
(1)
|
(9)
|
(0)
|
0
|
(2)
|
(3)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(68)
|
(474)
|
0
|
(58)
|
0
|
0
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
|
| Total Other Income |
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
|
| Pre-Tax Income |
7
N/A
|
(27)
N/A
|
(35)
-28%
|
(32)
+9%
|
(35)
-11%
|
(50)
-44%
|
(46)
+9%
|
(28)
+39%
|
(46)
-61%
|
(59)
-29%
|
(78)
-33%
|
(539)
-592%
|
(7)
+99%
|
(111)
-1 595%
|
(2)
+98%
|
13
N/A
|
(3)
N/A
|
(2)
+42%
|
1
N/A
|
3
+170%
|
(2)
N/A
|
(3)
-83%
|
(2)
+30%
|
1
N/A
|
3
+327%
|
1
-56%
|
(0)
N/A
|
(2)
-785%
|
(7)
-195%
|
|
| Net Income | ||||||||||||||||||||||||||||||
| Tax Provision |
(5)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
|
| Income from Continuing Operations |
2
|
(27)
|
(36)
|
(33)
|
(36)
|
(51)
|
(46)
|
(28)
|
(46)
|
(59)
|
(78)
|
(539)
|
(7)
|
(111)
|
(2)
|
12
|
(3)
|
(2)
|
1
|
2
|
(2)
|
(3)
|
(2)
|
0
|
2
|
1
|
(0)
|
(2)
|
(7)
|
|
| Income to Minority Interest |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
0
|
1
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
2
N/A
|
(27)
N/A
|
(36)
-33%
|
(33)
+8%
|
(36)
-8%
|
(51)
-44%
|
(46)
+10%
|
(28)
+39%
|
(45)
-62%
|
(58)
-29%
|
(77)
-32%
|
(533)
-592%
|
(7)
+99%
|
(112)
-1 580%
|
(15)
+86%
|
(6)
+62%
|
(10)
-75%
|
(9)
+11%
|
1
N/A
|
2
+146%
|
(2)
N/A
|
(3)
-54%
|
(2)
+22%
|
0
N/A
|
2
+407%
|
1
-60%
|
(0)
N/A
|
(2)
-617%
|
(7)
-241%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.13
-550%
|
0
N/A
|
-0.03
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
|
|