Europa Metals Ltd
LSE:EUZ
Income Statement
Earnings Waterfall
Europa Metals Ltd
Income Statement
Europa Metals Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
|
| Revenue |
0
N/A
|
0
+450%
|
0
+13%
|
0
+161%
|
0
+56%
|
0
+9%
|
0
+15%
|
0
-63%
|
0
-69%
|
0
-56%
|
0
+106%
|
0
+353%
|
0
+74%
|
0
-21%
|
0
+36%
|
0
-69%
|
0
-71%
|
0
+43%
|
0
+22%
|
0
-45%
|
0
+2%
|
0
-7%
|
0
-40%
|
0
+32%
|
0
-63%
|
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
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(4)
|
(5)
|
(8)
|
(7)
|
(4)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(0)
|
(2)
|
(5)
|
(5)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(3)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(2)
|
0
|
(1)
|
0
|
(2)
|
0
|
(2)
|
(0)
|
0
|
(1)
|
(2)
|
(0)
|
(2)
|
(0)
|
(1)
|
0
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
|
| Operating Income |
(1)
N/A
|
(1)
+15%
|
(2)
-53%
|
(1)
+37%
|
(2)
-55%
|
(1)
+25%
|
(2)
-72%
|
(1)
+58%
|
(2)
-126%
|
(4)
-90%
|
(5)
-44%
|
(8)
-56%
|
(7)
+19%
|
(4)
+42%
|
(5)
-33%
|
(3)
+48%
|
(3)
+7%
|
(2)
+11%
|
(2)
+19%
|
(2)
-15%
|
(2)
+10%
|
(2)
+10%
|
(2)
-8%
|
(2)
-19%
|
(2)
+6%
|
(2)
-2%
|
(3)
-35%
|
(2)
+15%
|
(2)
+5%
|
(2)
-4%
|
(4)
-66%
|
(3)
+14%
|
(3)
+6%
|
(3)
+20%
|
(3)
0%
|
(2)
+13%
|
(3)
-23%
|
(1)
+67%
|
(1)
+5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(0)
|
1
|
1
|
7
|
0
|
8
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
(1)
|
(2)
|
(4)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
6
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(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
|
0
|
3
|
3
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
8
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
+15%
|
1
N/A
|
2
+159%
|
0
-82%
|
(1)
N/A
|
(7)
-378%
|
(2)
+71%
|
(5)
-145%
|
(7)
-52%
|
(6)
+18%
|
(8)
-33%
|
0
N/A
|
4
+815%
|
3
-27%
|
(2)
N/A
|
(2)
-25%
|
(3)
-8%
|
(1)
+49%
|
(2)
-77%
|
(3)
-13%
|
(2)
+40%
|
(2)
+2%
|
(11)
-635%
|
(11)
0%
|
(2)
+83%
|
(3)
-44%
|
(2)
+12%
|
(2)
+6%
|
(2)
-5%
|
(4)
-70%
|
(3)
+19%
|
(3)
+9%
|
(2)
+17%
|
(2)
+6%
|
(3)
-45%
|
(2)
+29%
|
(1)
+74%
|
4
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
0
|
2
|
1
|
(2)
|
(7)
|
(1)
|
(5)
|
(7)
|
(6)
|
(8)
|
0
|
4
|
3
|
(2)
|
(3)
|
(3)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(11)
|
(11)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
4
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
+18%
|
0
N/A
|
2
+2 606%
|
1
-59%
|
(2)
N/A
|
(7)
-302%
|
(1)
+80%
|
(5)
-238%
|
(7)
-54%
|
(6)
+17%
|
(8)
-33%
|
0
N/A
|
4
+815%
|
3
-23%
|
(2)
N/A
|
(3)
-36%
|
(3)
+1%
|
(1)
+48%
|
(2)
-77%
|
(3)
-11%
|
(2)
+40%
|
(2)
+2%
|
(11)
-635%
|
(11)
0%
|
(2)
+83%
|
(3)
-44%
|
(2)
+12%
|
(2)
+6%
|
(2)
-5%
|
(4)
-70%
|
(3)
+19%
|
(3)
+9%
|
(2)
+17%
|
(2)
+6%
|
(3)
-45%
|
(2)
+29%
|
(1)
+74%
|
4
N/A
|
|
| EPS (Diluted) |
-0.05
N/A
|
-0.02
+60%
|
0
N/A
|
0.03
N/A
|
0.01
-67%
|
-0.03
N/A
|
-0.1
-233%
|
-0.02
+80%
|
-0.04
-100%
|
-0.05
-25%
|
-0.03
+40%
|
-0.03
N/A
|
-0.01
+67%
|
0.01
N/A
|
0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-2.26
-22 500%
|
-1.1
+51%
|
-0.51
+54%
|
-4.56
-794%
|
-2.06
+55%
|
-0.31
+85%
|
-0.24
+23%
|
-0.17
+29%
|
-0.1
+41%
|
-0.08
+20%
|
-0.08
N/A
|
-0.07
+12%
|
-0.05
+29%
|
-0.04
+20%
|
-0.02
+50%
|
-0.04
-100%
|
-0.02
+50%
|
-0.01
+50%
|
0.05
N/A
|
|