Bluerock Diamonds PLC
LSE:BRD
Income Statement
Earnings Waterfall
Bluerock Diamonds PLC
Income Statement
Bluerock Diamonds PLC
| Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Revenue |
0
N/A
|
0
+66%
|
0
-46%
|
0
-25%
|
1
+424%
|
1
+43%
|
1
+5%
|
2
+57%
|
4
+83%
|
4
-2%
|
4
-10%
|
5
+42%
|
8
+49%
|
8
+3%
|
12
+48%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
|
| 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
|
5
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(12)
|
|
| Selling, General & Administrative |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(8)
|
(12)
|
|
| Operating Income |
(1)
N/A
|
(1)
+3%
|
(1)
-121%
|
(2)
-33%
|
(1)
+22%
|
(1)
-2%
|
(2)
-30%
|
(1)
+18%
|
(0)
+68%
|
(1)
-217%
|
(2)
-52%
|
(1)
+42%
|
(1)
+6%
|
(0)
+92%
|
(0)
-1%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(0)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(2)
|
(0)
|
1
|
0
|
(0)
|
0
|
|
| Non-Reccuring Items |
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
|
(1)
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
-33%
|
(1)
-10%
|
(1)
-19%
|
(1)
+17%
|
(1)
-5%
|
(2)
-98%
|
(2)
+19%
|
(1)
+65%
|
(3)
-342%
|
(3)
+1%
|
(1)
+74%
|
(1)
-54%
|
(1)
-13%
|
(1)
+5%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
(2)
|
0
|
(2)
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
-17%
|
(1)
-3%
|
(1)
-24%
|
(1)
+16%
|
(1)
-20%
|
(2)
-88%
|
(1)
+26%
|
(1)
+64%
|
(3)
-414%
|
(2)
+9%
|
(0)
+85%
|
(1)
-226%
|
(1)
-2%
|
(1)
+47%
|
|
| EPS (Diluted) |
-10.65
N/A
|
-11.28
-6%
|
-10.33
+8%
|
-8.76
+15%
|
-4.67
+47%
|
-6.27
-34%
|
-4.29
+32%
|
-0.82
+81%
|
-0.21
+74%
|
-1.11
-429%
|
-0.35
+68%
|
-0.06
+83%
|
0
N/A
|
-0.09
N/A
|
-0.07
+22%
|
|