Ferro-Alloy Resources Ltd
LSE:FAR
Income Statement
Earnings Waterfall
Ferro-Alloy Resources Ltd
Revenue
|
5.7m
USD
|
Cost of Revenue
|
-7.6m
USD
|
Gross Profit
|
-1.9m
USD
|
Operating Expenses
|
-3.1m
USD
|
Operating Income
|
-5m
USD
|
Other Expenses
|
-101k
USD
|
Net Income
|
-5.1m
USD
|
Income Statement
Ferro-Alloy Resources Ltd
Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||
Revenue |
1
N/A
|
1
+23%
|
1
+1%
|
2
+58%
|
2
+33%
|
4
+52%
|
4
+17%
|
4
-13%
|
2
-50%
|
2
+1%
|
2
+28%
|
3
+18%
|
5
+69%
|
7
+50%
|
6
-12%
|
6
-10%
|
|
Gross Profit | |||||||||||||||||
Cost of Revenue |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(5)
|
(7)
|
(8)
|
(8)
|
|
Gross Profit |
(0)
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
+33%
|
2
+51%
|
3
+15%
|
1
-48%
|
(1)
N/A
|
(2)
-40%
|
(1)
+29%
|
(1)
+56%
|
(0)
+62%
|
0
N/A
|
(1)
N/A
|
(2)
-47%
|
|
Operating Income | |||||||||||||||||
Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
Research & Development |
0
|
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)
|
(0)
|
|
Other Operating Expenses |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
Operating Income |
(1)
N/A
|
(1)
+42%
|
(1)
-7%
|
0
N/A
|
0
+1 571%
|
1
+224%
|
3
+178%
|
2
-43%
|
(3)
N/A
|
(4)
-24%
|
(4)
-6%
|
(3)
+17%
|
(3)
+18%
|
(2)
+6%
|
(4)
-74%
|
(5)
-18%
|
|
Pre-Tax Income | |||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
Non-Reccuring Items |
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
|
|
Pre-Tax Income |
(1)
N/A
|
(1)
+42%
|
(1)
-52%
|
(0)
+97%
|
0
N/A
|
1
+757%
|
3
+242%
|
1
-55%
|
(3)
N/A
|
(4)
-12%
|
(4)
-5%
|
(3)
+16%
|
(3)
+15%
|
(2)
+14%
|
(4)
-76%
|
(5)
-20%
|
|
Net Income | |||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
3
|
1
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(4)
|
(5)
|
|
Net Income (Common) |
(1)
N/A
|
(1)
+42%
|
(1)
-52%
|
(0)
+97%
|
0
N/A
|
1
+765%
|
3
+243%
|
1
-55%
|
(3)
N/A
|
(4)
-12%
|
(4)
-5%
|
(3)
+16%
|
(3)
+15%
|
(2)
+14%
|
(4)
-76%
|
(5)
-20%
|
|
EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|