Griffin Mining Ltd
LSE:GFM
Income Statement
Earnings Waterfall
Griffin Mining Ltd
Revenue
|
129.2m
USD
|
Cost of Revenue
|
-84.7m
USD
|
Gross Profit
|
44.5m
USD
|
Operating Expenses
|
-25.3m
USD
|
Operating Income
|
19.2m
USD
|
Other Expenses
|
-9.4m
USD
|
Net Income
|
9.9m
USD
|
Income Statement
Griffin Mining Ltd
Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6
N/A
|
22
+256%
|
43
+96%
|
54
+25%
|
38
-29%
|
34
-11%
|
32
-5%
|
12
-62%
|
25
+107%
|
50
+97%
|
41
-18%
|
48
+17%
|
40
-17%
|
77
+93%
|
71
-8%
|
71
+0%
|
71
-1%
|
46
-36%
|
48
+4%
|
60
+26%
|
45
-24%
|
66
+46%
|
98
+48%
|
127
+30%
|
128
+1%
|
99
-23%
|
84
-16%
|
82
-2%
|
65
-21%
|
75
+16%
|
108
+43%
|
122
+12%
|
102
-16%
|
94
-8%
|
129
+37%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(7)
|
(9)
|
(9)
|
(8)
|
(13)
|
(18)
|
(11)
|
(12)
|
(18)
|
(17)
|
(20)
|
(16)
|
(35)
|
(39)
|
(40)
|
(38)
|
(25)
|
(28)
|
(43)
|
(40)
|
(38)
|
(41)
|
(44)
|
(47)
|
(46)
|
(45)
|
(49)
|
(43)
|
(43)
|
(54)
|
(63)
|
(54)
|
(56)
|
(85)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4
N/A
|
15
+306%
|
34
+130%
|
44
+30%
|
30
-32%
|
20
-32%
|
14
-33%
|
1
-93%
|
13
+1 363%
|
32
+135%
|
24
-23%
|
28
+16%
|
23
-17%
|
42
+81%
|
32
-24%
|
31
-3%
|
33
+6%
|
20
-39%
|
20
-2%
|
17
-15%
|
6
-65%
|
28
+388%
|
56
+98%
|
82
+46%
|
82
-1%
|
53
-35%
|
38
-28%
|
34
-13%
|
22
-35%
|
33
+49%
|
54
+66%
|
58
+8%
|
48
-17%
|
38
-21%
|
45
+16%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(6)
|
(8)
|
(10)
|
(11)
|
(11)
|
(9)
|
(8)
|
(10)
|
(11)
|
(11)
|
(7)
|
(11)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(13)
|
(10)
|
(13)
|
(16)
|
(19)
|
(20)
|
(18)
|
(18)
|
(19)
|
(17)
|
(18)
|
(21)
|
(21)
|
(21)
|
(23)
|
(25)
|
|
Selling, General & Administrative |
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
|
(10)
|
(21)
|
(21)
|
(23)
|
(25)
|
|
Other Operating Expenses |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(6)
|
(8)
|
(10)
|
(11)
|
(11)
|
(9)
|
(8)
|
(10)
|
(11)
|
(11)
|
(7)
|
(11)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(13)
|
(10)
|
(13)
|
(16)
|
(19)
|
(20)
|
(18)
|
(18)
|
(19)
|
(17)
|
(18)
|
(10)
|
0
|
0
|
0
|
0
|
|
Operating Income |
(0)
N/A
|
(1)
-13%
|
(1)
-13%
|
(1)
-46%
|
(1)
-22%
|
(1)
-30%
|
0
N/A
|
10
+2 243%
|
28
+186%
|
36
+28%
|
20
-44%
|
10
-51%
|
3
-69%
|
(8)
N/A
|
6
N/A
|
21
+288%
|
13
-39%
|
17
+32%
|
17
-3%
|
31
+86%
|
22
-30%
|
20
-7%
|
21
+2%
|
7
-67%
|
6
-18%
|
4
-22%
|
(4)
N/A
|
15
N/A
|
40
+166%
|
64
+58%
|
61
-4%
|
36
-42%
|
20
-42%
|
14
-31%
|
5
-63%
|
15
+192%
|
34
+122%
|
37
+10%
|
27
-27%
|
16
-42%
|
19
+23%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
0
|
1
|
2
|
7
|
9
|
1
|
0
|
2
|
(4)
|
(2)
|
3
|
(2)
|
(4)
|
(4)
|
(6)
|
(6)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(0)
N/A
|
(0)
-61%
|
(0)
+95%
|
0
N/A
|
0
+8%
|
(1)
N/A
|
0
N/A
|
10
+3 219%
|
30
+187%
|
39
+30%
|
27
-31%
|
22
-19%
|
7
-68%
|
(7)
N/A
|
7
N/A
|
17
+138%
|
11
-35%
|
20
+82%
|
15
-27%
|
27
+82%
|
18
-34%
|
15
-18%
|
15
+0%
|
1
-93%
|
(1)
N/A
|
(1)
+13%
|
(9)
-826%
|
10
N/A
|
37
+252%
|
61
+67%
|
60
-1%
|
35
-42%
|
20
-43%
|
12
-41%
|
2
-86%
|
15
+802%
|
34
+132%
|
37
+8%
|
27
-27%
|
15
-42%
|
19
+27%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
1
|
(1)
|
(3)
|
(2)
|
(5)
|
(4)
|
(8)
|
(6)
|
(5)
|
(5)
|
(1)
|
(0)
|
(1)
|
0
|
(4)
|
(11)
|
(18)
|
(17)
|
(9)
|
(6)
|
(6)
|
(3)
|
(6)
|
(11)
|
(11)
|
(8)
|
(8)
|
(10)
|
|
Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
0
|
10
|
29
|
39
|
27
|
21
|
6
|
(7)
|
6
|
14
|
9
|
16
|
11
|
20
|
12
|
10
|
9
|
0
|
(1)
|
(2)
|
(9)
|
6
|
26
|
43
|
43
|
25
|
14
|
6
|
(2)
|
9
|
23
|
25
|
18
|
8
|
10
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(7)
|
(6)
|
(6)
|
(4)
|
(5)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(0)
N/A
|
(0)
-61%
|
(0)
+95%
|
0
N/A
|
0
+8%
|
(1)
N/A
|
0
N/A
|
10
+3 200%
|
29
+188%
|
39
+31%
|
27
-31%
|
21
-23%
|
6
-69%
|
(7)
N/A
|
4
N/A
|
7
+93%
|
3
-61%
|
9
+236%
|
8
-18%
|
15
+97%
|
11
-28%
|
8
-24%
|
8
+3%
|
0
-98%
|
(1)
N/A
|
(2)
-63%
|
(9)
-289%
|
6
N/A
|
26
+337%
|
43
+68%
|
43
-1%
|
25
-40%
|
14
-44%
|
6
-57%
|
(2)
N/A
|
9
N/A
|
23
+158%
|
25
+10%
|
18
-28%
|
8
-58%
|
10
+28%
|
|
EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0.06
N/A
|
0.16
+167%
|
0.2
+25%
|
0.12
-40%
|
0.08
-33%
|
0.02
-75%
|
-0.04
N/A
|
0.02
N/A
|
0.04
+100%
|
0.01
-75%
|
0.05
+400%
|
0.04
-20%
|
0.08
+100%
|
0.06
-25%
|
0.05
-17%
|
0.05
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.04
-300%
|
0.03
N/A
|
0.13
+333%
|
0.23
+77%
|
0.23
N/A
|
0.14
-39%
|
0.08
-43%
|
0.03
-63%
|
-0.01
N/A
|
0.05
N/A
|
0.12
+140%
|
0.13
+8%
|
0.1
-23%
|
0.04
-60%
|
0.05
+25%
|