Empyrean Energy PLC
LSE:EME
Income Statement
Earnings Waterfall
Empyrean Energy PLC
Revenue
|
0
USD
|
Operating Expenses
|
-1m
USD
|
Operating Income
|
-1m
USD
|
Other Expenses
|
3.9m
USD
|
Net Income
|
2.9m
USD
|
Income Statement
Empyrean Energy PLC
Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
1
+165%
|
2
+67%
|
1
-25%
|
1
-62%
|
0
-4%
|
0
-24%
|
1
+249%
|
3
+133%
|
4
+43%
|
5
+16%
|
9
+85%
|
13
+38%
|
14
+10%
|
16
+14%
|
0
N/A
|
(2)
N/A
|
0
N/A
|
(6)
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
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||
Cost of Revenue |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(0)
|
1
|
(0)
|
2
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gross Profit |
0
N/A
|
1
+80%
|
1
+54%
|
0
-70%
|
(1)
N/A
|
(1)
-11%
|
(1)
-3%
|
0
N/A
|
2
+1 150%
|
2
+33%
|
2
-6%
|
5
+121%
|
7
+46%
|
8
+18%
|
9
+13%
|
(0)
N/A
|
(1)
-5 669%
|
(0)
+96%
|
(4)
-12 200%
|
(0)
+99%
|
(0)
+6%
|
0
N/A
|
0
+3%
|
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
|
|
Operating Income | ||||||||||||||||||||||||||||||||||
Operating Expenses |
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Selling, General & Administrative |
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
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
|
|
Operating Income |
(2)
N/A
|
(3)
-56%
|
(3)
+1%
|
(2)
+32%
|
(2)
-15%
|
(2)
+18%
|
(2)
-10%
|
(2)
+9%
|
0
N/A
|
1
+292%
|
(0)
N/A
|
3
N/A
|
5
+69%
|
7
+34%
|
8
+18%
|
(2)
N/A
|
(2)
-24%
|
(1)
+51%
|
(5)
-315%
|
(3)
+35%
|
(3)
+8%
|
(1)
+65%
|
(1)
+4%
|
(1)
-1%
|
(1)
+1%
|
(1)
+4%
|
(1)
-1%
|
(1)
-3%
|
(1)
+3%
|
(1)
-16%
|
(1)
-10%
|
(1)
+15%
|
(1)
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(5)
|
(2)
|
3
|
1
|
0
|
(0)
|
(1)
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
(0)
|
(1)
|
(0)
|
(5)
|
(12)
|
(7)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(7)
|
(7)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(6)
|
(28)
|
(17)
|
5
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(1)
N/A
|
(2)
-65%
|
(3)
-19%
|
(2)
+12%
|
(2)
N/A
|
(7)
-181%
|
(14)
-99%
|
(8)
+39%
|
(0)
+99%
|
1
N/A
|
1
-52%
|
3
+446%
|
4
+48%
|
5
+25%
|
6
+24%
|
(4)
N/A
|
(5)
-23%
|
(5)
-7%
|
(9)
-85%
|
(13)
-41%
|
(15)
-15%
|
(4)
+77%
|
1
N/A
|
0
-90%
|
(1)
N/A
|
(1)
-6%
|
(2)
-134%
|
(1)
+59%
|
(1)
-1%
|
(8)
-746%
|
(32)
-292%
|
(21)
+35%
|
3
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
3
|
2
|
1
|
1
|
0
|
(0)
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(7)
|
(14)
|
(8)
|
(0)
|
1
|
1
|
3
|
4
|
5
|
6
|
(4)
|
(5)
|
(6)
|
(9)
|
(10)
|
(13)
|
(3)
|
2
|
0
|
(1)
|
(0)
|
(2)
|
(1)
|
(1)
|
(8)
|
(32)
|
(21)
|
3
|
|
Net Income (Common) |
(1)
N/A
|
(2)
-65%
|
(3)
-19%
|
(2)
+12%
|
(2)
N/A
|
(7)
-181%
|
(14)
-99%
|
(8)
+39%
|
(0)
+99%
|
1
N/A
|
1
-52%
|
3
+446%
|
4
+48%
|
5
+25%
|
6
+24%
|
2
-73%
|
1
-50%
|
1
+5%
|
(3)
N/A
|
(10)
-288%
|
(13)
-25%
|
(3)
+80%
|
2
N/A
|
0
-94%
|
(1)
N/A
|
(0)
+71%
|
(2)
-478%
|
(1)
+41%
|
(1)
-1%
|
(8)
-746%
|
(32)
-292%
|
(21)
+35%
|
3
N/A
|
|
EPS (Diluted) |
-0.03
N/A
|
-0.05
-67%
|
-0.05
N/A
|
-0.04
+20%
|
-0.04
N/A
|
-0.06
-50%
|
-0.09
-50%
|
-0.04
+56%
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.03
+50%
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.05
-400%
|
-0.05
N/A
|
-0.01
+80%
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.04
-300%
|
-0.03
+25%
|
0
N/A
|