Gulf Keystone Petroleum Ltd
LSE:GKP
Income Statement
Earnings Waterfall
Gulf Keystone Petroleum Ltd
Revenue
|
123.5m
USD
|
Cost of Revenue
|
-94m
USD
|
Gross Profit
|
29.5m
USD
|
Operating Expenses
|
-42.6m
USD
|
Operating Income
|
-13.1m
USD
|
Other Expenses
|
1.6m
USD
|
Net Income
|
-11.5m
USD
|
Income Statement
Gulf Keystone Petroleum 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5
N/A
|
10
+85%
|
1
-90%
|
(4)
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
2
+200%
|
7
+188%
|
21
+201%
|
32
+55%
|
17
-48%
|
7
-60%
|
25
+279%
|
39
+52%
|
50
+30%
|
86
+72%
|
158
+84%
|
194
+23%
|
171
-12%
|
172
+1%
|
210
+22%
|
251
+19%
|
230
-8%
|
207
-10%
|
161
-22%
|
108
-33%
|
189
+75%
|
301
+59%
|
434
+44%
|
460
+6%
|
276
-40%
|
124
-55%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
(3)
|
(8)
|
(2)
|
0
|
0
|
0
|
(1)
|
(2)
|
(7)
|
(21)
|
(32)
|
(17)
|
(12)
|
(29)
|
(82)
|
(128)
|
(137)
|
(147)
|
(143)
|
(133)
|
(127)
|
(147)
|
(155)
|
(134)
|
(138)
|
(137)
|
(119)
|
(115)
|
(112)
|
(137)
|
(157)
|
(130)
|
(94)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
3
+18%
|
(1)
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
|
(3)
+42%
|
(43)
-1 296%
|
(78)
-80%
|
(51)
+35%
|
12
N/A
|
52
+349%
|
38
-27%
|
45
+20%
|
64
+40%
|
96
+51%
|
96
+0%
|
69
-29%
|
24
-65%
|
(10)
N/A
|
75
N/A
|
189
+154%
|
297
+57%
|
303
+2%
|
146
-52%
|
29
-80%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(6)
|
(11)
|
(17)
|
(16)
|
(15)
|
(16)
|
(23)
|
(18)
|
(22)
|
(98)
|
(33)
|
(41)
|
(60)
|
(78)
|
(82)
|
(67)
|
(16)
|
(20)
|
(202)
|
(34)
|
(31)
|
(29)
|
(26)
|
(20)
|
(21)
|
(19)
|
(18)
|
(18)
|
(20)
|
(30)
|
(20)
|
(9)
|
(15)
|
(26)
|
(28)
|
(41)
|
(43)
|
|
Selling, General & Administrative |
(6)
|
(11)
|
(17)
|
(16)
|
(15)
|
(16)
|
(16)
|
(14)
|
(22)
|
(24)
|
(33)
|
(41)
|
(60)
|
(78)
|
(82)
|
(67)
|
(16)
|
(20)
|
(39)
|
(33)
|
(31)
|
(29)
|
(26)
|
(20)
|
(21)
|
(19)
|
(17)
|
(18)
|
(18)
|
(30)
|
(19)
|
(9)
|
(14)
|
(26)
|
(26)
|
(40)
|
(40)
|
|
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
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
(1)
|
(3)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(4)
|
0
|
(74)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(163)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(6)
N/A
|
(11)
-93%
|
(17)
-46%
|
(16)
+3%
|
(13)
+22%
|
(13)
-7%
|
(24)
-78%
|
(22)
+9%
|
(22)
+1%
|
(98)
-353%
|
(33)
+67%
|
(41)
-25%
|
(60)
-48%
|
(78)
-29%
|
(82)
-6%
|
(67)
+18%
|
(21)
+69%
|
(23)
-9%
|
(245)
-962%
|
(112)
+55%
|
(82)
+27%
|
(17)
+79%
|
26
N/A
|
18
-30%
|
24
+32%
|
44
+85%
|
78
+76%
|
78
-1%
|
49
-37%
|
(6)
N/A
|
(30)
-430%
|
65
N/A
|
174
+166%
|
271
+55%
|
275
+2%
|
104
-62%
|
(13)
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2
|
2
|
2
|
4
|
5
|
4
|
2
|
1
|
(1)
|
4
|
6
|
7
|
7
|
5
|
2
|
(9)
|
(10)
|
(10)
|
(19)
|
(35)
|
(48)
|
(61)
|
(56)
|
(30)
|
(10)
|
(8)
|
(8)
|
(6)
|
(5)
|
(8)
|
(12)
|
(14)
|
(10)
|
(9)
|
(4)
|
(3)
|
3
|
|
Non-Reccuring Items |
(35)
|
(35)
|
61
|
38
|
(21)
|
(9)
|
(37)
|
(26)
|
(74)
|
0
|
0
|
0
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
19
|
(148)
|
(83)
|
(295)
|
7
|
223
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
(0)
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
4
|
6
|
4
|
(0)
|
3
|
9
|
6
|
(1)
|
(0)
|
(1)
|
0
|
(1)
|
0
|
(2)
|
0
|
(2)
|
|
Pre-Tax Income |
(39)
N/A
|
(45)
-15%
|
46
N/A
|
26
-44%
|
(28)
N/A
|
(19)
+31%
|
(59)
-208%
|
(46)
+22%
|
(96)
-108%
|
(94)
+3%
|
(27)
+71%
|
(34)
-27%
|
(64)
-87%
|
(83)
-30%
|
(80)
+3%
|
(77)
+4%
|
(32)
+58%
|
(34)
-7%
|
(246)
-622%
|
(295)
-20%
|
(213)
+28%
|
(368)
-73%
|
(17)
+95%
|
216
N/A
|
14
-93%
|
40
+184%
|
80
+99%
|
77
-3%
|
43
-44%
|
(13)
N/A
|
(47)
-249%
|
50
N/A
|
164
+225%
|
262
+60%
|
266
+2%
|
101
-62%
|
(11)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
(1)
|
(2)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(39)
|
(45)
|
46
|
26
|
(28)
|
(19)
|
(59)
|
(46)
|
(96)
|
(94)
|
(26)
|
(33)
|
(62)
|
(83)
|
(82)
|
(77)
|
(32)
|
(35)
|
(248)
|
(296)
|
(214)
|
(369)
|
(17)
|
216
|
14
|
40
|
80
|
77
|
44
|
(14)
|
(47)
|
51
|
165
|
263
|
266
|
100
|
(12)
|
|
Net Income (Common) |
(39)
N/A
|
(45)
-15%
|
46
N/A
|
26
-45%
|
(28)
N/A
|
(19)
+33%
|
(59)
-211%
|
(46)
+21%
|
(96)
-108%
|
(94)
+3%
|
(26)
+72%
|
(33)
-28%
|
(62)
-88%
|
(83)
-34%
|
(82)
+2%
|
(77)
+6%
|
(32)
+58%
|
(35)
-11%
|
(248)
-601%
|
(296)
-19%
|
(214)
+28%
|
(369)
-72%
|
(17)
+95%
|
216
N/A
|
14
-93%
|
40
+184%
|
80
+99%
|
77
-3%
|
44
-44%
|
(14)
N/A
|
(47)
-243%
|
51
N/A
|
165
+226%
|
263
+60%
|
266
+1%
|
100
-62%
|
(12)
N/A
|
|
EPS (Diluted) |
-6.61
N/A
|
-7.59
-15%
|
6.61
N/A
|
4
-39%
|
-4.45
N/A
|
-2.93
+34%
|
-7.1
-142%
|
-5.27
+26%
|
-8.83
-68%
|
-7.44
+16%
|
-1.57
+79%
|
-1.88
-20%
|
-3.31
-76%
|
-4.19
-27%
|
-4.12
+2%
|
-3.82
+7%
|
-1.58
+59%
|
-1.74
-10%
|
-12.23
-603%
|
-13.9
-14%
|
-9.79
+30%
|
-38.42
-292%
|
-0.31
+99%
|
0.93
N/A
|
0.06
-94%
|
0.17
+183%
|
0.34
+100%
|
0.32
-6%
|
0.18
-44%
|
-0.07
N/A
|
-0.22
-214%
|
0.22
N/A
|
0.73
+232%
|
1.17
+60%
|
1.19
+2%
|
0.45
-62%
|
-0.05
N/A
|