Kenmare Resources PLC
LSE:KMR
Income Statement
Earnings Waterfall
Kenmare Resources PLC
Revenue
|
458.5m
USD
|
Cost of Revenue
|
-294.9m
USD
|
Gross Profit
|
163.6m
USD
|
Operating Expenses
|
-8.4m
USD
|
Operating Income
|
155.1m
USD
|
Other Expenses
|
-24.1m
USD
|
Net Income
|
131m
USD
|
Income Statement
Kenmare Resources PLC
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 | 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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
27
N/A
|
67
+152%
|
92
+36%
|
107
+17%
|
167
+56%
|
221
+32%
|
235
+6%
|
205
-13%
|
138
-33%
|
140
+1%
|
174
+25%
|
167
-4%
|
143
-15%
|
125
-12%
|
141
+13%
|
188
+33%
|
208
+11%
|
246
+18%
|
262
+7%
|
245
-7%
|
271
+11%
|
265
-2%
|
244
-8%
|
305
+25%
|
456
+49%
|
475
+4%
|
526
+11%
|
572
+9%
|
458
-20%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35)
|
(77)
|
(78)
|
(75)
|
(98)
|
(113)
|
(134)
|
(143)
|
(114)
|
(134)
|
(173)
|
(182)
|
(168)
|
(144)
|
(144)
|
(149)
|
(157)
|
(176)
|
(168)
|
(155)
|
(178)
|
(182)
|
(179)
|
(197)
|
(295)
|
(290)
|
(283)
|
(345)
|
(295)
|
|
Gross Profit |
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
|
(8)
N/A
|
(10)
-17%
|
14
N/A
|
33
+136%
|
70
+115%
|
108
+54%
|
100
-7%
|
62
-38%
|
24
-61%
|
6
-77%
|
1
-83%
|
(16)
N/A
|
(26)
-65%
|
(19)
+24%
|
(3)
+87%
|
38
N/A
|
52
+35%
|
70
+36%
|
94
+34%
|
89
-5%
|
93
+3%
|
83
-10%
|
65
-23%
|
108
+68%
|
161
+48%
|
185
+15%
|
243
+31%
|
227
-7%
|
164
-28%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
0
|
0
|
(1)
|
2
|
3
|
(5)
|
(7)
|
(4)
|
(13)
|
(20)
|
(1)
|
7
|
(4)
|
(8)
|
(17)
|
(20)
|
(17)
|
(18)
|
(20)
|
(22)
|
(20)
|
(26)
|
(29)
|
(25)
|
(18)
|
(22)
|
(20)
|
(24)
|
(19)
|
(25)
|
(30)
|
(31)
|
(31)
|
(29)
|
(28)
|
(34)
|
(10)
|
(18)
|
(10)
|
12
|
(8)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(7)
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
0
|
(18)
|
(9)
|
(14)
|
(21)
|
(14)
|
(25)
|
(26)
|
(28)
|
(27)
|
(24)
|
(24)
|
(29)
|
(10)
|
(30)
|
(10)
|
(9)
|
(8)
|
|
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
|
(5)
|
0
|
(5)
|
0
|
(4)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
0
|
(3)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
(1)
|
2
|
3
|
(5)
|
(7)
|
(4)
|
(13)
|
(20)
|
(1)
|
8
|
(2)
|
0
|
0
|
(20)
|
(17)
|
(18)
|
(20)
|
(22)
|
(20)
|
(26)
|
0
|
(25)
|
0
|
(13)
|
0
|
(4)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
20
|
0
|
|
Operating Income |
0
N/A
|
0
N/A
|
(1)
N/A
|
2
N/A
|
3
+26%
|
(5)
N/A
|
(7)
-46%
|
(4)
+45%
|
(13)
-215%
|
(20)
-56%
|
(1)
+95%
|
7
N/A
|
(13)
N/A
|
(18)
-43%
|
(4)
+80%
|
13
N/A
|
53
+320%
|
90
+70%
|
80
-11%
|
40
-50%
|
5
-88%
|
(20)
N/A
|
(28)
-42%
|
(41)
-43%
|
(43)
-6%
|
(41)
+4%
|
(22)
+47%
|
14
N/A
|
32
+129%
|
45
+39%
|
64
+41%
|
59
-7%
|
62
+5%
|
55
-11%
|
36
-34%
|
75
+105%
|
151
+103%
|
167
+11%
|
233
+39%
|
239
+2%
|
155
-35%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
1
|
1
|
(18)
|
(11)
|
(13)
|
(44)
|
(35)
|
(19)
|
(28)
|
(36)
|
(47)
|
(45)
|
(1)
|
9
|
(10)
|
(38)
|
(26)
|
(11)
|
(9)
|
(8)
|
(5)
|
(7)
|
(6)
|
(6)
|
(10)
|
(14)
|
(11)
|
(10)
|
(8)
|
(4)
|
(2)
|
|
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
|
(68)
|
(65)
|
(4)
|
(4)
|
35
|
39
|
(4)
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
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
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(5)
|
0
|
(4)
|
0
|
(1)
|
0
|
(2)
|
(1)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
|
Pre-Tax Income |
0
N/A
|
0
+300%
|
0
-75%
|
4
+3 700%
|
5
+24%
|
(3)
N/A
|
(4)
-69%
|
(1)
+77%
|
(10)
-860%
|
(18)
-83%
|
0
N/A
|
8
+2 633%
|
(30)
N/A
|
(29)
+5%
|
(16)
+44%
|
(32)
-94%
|
18
N/A
|
71
+291%
|
53
-26%
|
5
-91%
|
(42)
N/A
|
(65)
-54%
|
(101)
-55%
|
(97)
+4%
|
(62)
+36%
|
(83)
-34%
|
(17)
+79%
|
42
N/A
|
18
-56%
|
37
+103%
|
56
+50%
|
50
-11%
|
50
0%
|
43
-14%
|
23
-47%
|
57
+152%
|
137
+139%
|
155
+13%
|
222
+43%
|
231
+4%
|
150
-35%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
(3)
|
(4)
|
(2)
|
(1)
|
(0)
|
(0)
|
1
|
3
|
2
|
(0)
|
1
|
(1)
|
(5)
|
(4)
|
(5)
|
(8)
|
(6)
|
(5)
|
(9)
|
(12)
|
(16)
|
(20)
|
(19)
|
|
Income from Continuing Operations |
0
|
0
|
0
|
4
|
5
|
(3)
|
(4)
|
(1)
|
(10)
|
(18)
|
0
|
8
|
(30)
|
(29)
|
(16)
|
(32)
|
24
|
77
|
50
|
1
|
(44)
|
(66)
|
(101)
|
(97)
|
(61)
|
(80)
|
(15)
|
41
|
19
|
36
|
51
|
46
|
45
|
36
|
17
|
52
|
129
|
143
|
206
|
211
|
131
|
|
Net Income (Common) |
0
N/A
|
0
+300%
|
0
-75%
|
4
+3 700%
|
5
+24%
|
(3)
N/A
|
(4)
-69%
|
(1)
+77%
|
(10)
-860%
|
(18)
-83%
|
0
N/A
|
8
+2 633%
|
(30)
N/A
|
(29)
+5%
|
(16)
+44%
|
(32)
-94%
|
24
N/A
|
77
+224%
|
50
-35%
|
1
-99%
|
(44)
N/A
|
(66)
-49%
|
(101)
-53%
|
(97)
+4%
|
(61)
+37%
|
(80)
-32%
|
(15)
+81%
|
41
N/A
|
19
-53%
|
36
+88%
|
51
+40%
|
46
-9%
|
45
-3%
|
36
-21%
|
17
-53%
|
52
+211%
|
129
+147%
|
143
+11%
|
206
+44%
|
211
+3%
|
131
-38%
|
|
EPS (Diluted) |
0.05
N/A
|
0.22
+340%
|
0.05
-77%
|
0.85
+1 600%
|
1.06
+25%
|
-0.68
N/A
|
-1.13
-66%
|
-0.25
+78%
|
-2.46
-884%
|
-4.19
-70%
|
0.05
N/A
|
1.82
+3 540%
|
-7.79
N/A
|
-3.41
+56%
|
-1.34
+61%
|
-2.63
-96%
|
1.94
N/A
|
6.33
+226%
|
3.92
-38%
|
0.04
-99%
|
-3.34
N/A
|
-4.72
-41%
|
-7.25
-54%
|
-6.97
+4%
|
-4.36
+37%
|
-5.74
-32%
|
-0.28
+95%
|
0.37
N/A
|
0.18
-51%
|
0.33
+83%
|
0.46
+39%
|
0.42
-9%
|
0.4
-5%
|
0.32
-20%
|
0.15
-53%
|
0.47
+213%
|
1.16
+147%
|
1.48
+28%
|
2.12
+43%
|
2.15
+1%
|
1.37
-36%
|