Metals Exploration PLC
LSE:MTL
Income Statement
Earnings Waterfall
Metals Exploration PLC
Income Statement
Metals Exploration PLC
| Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-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 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
3
|
0
|
13
|
0
|
16
|
0
|
18
|
0
|
15
|
0
|
14
|
0
|
11
|
0
|
2
|
0
|
|
| 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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6
N/A
|
29
+347%
|
45
+57%
|
55
+23%
|
61
+11%
|
70
+14%
|
94
+34%
|
107
+13%
|
122
+14%
|
132
+8%
|
130
-1%
|
125
-4%
|
124
0%
|
156
+26%
|
167
+7%
|
168
+1%
|
191
+14%
|
219
+15%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(29)
|
(45)
|
(59)
|
(70)
|
(67)
|
(76)
|
(84)
|
(83)
|
(88)
|
(92)
|
(90)
|
(92)
|
(103)
|
(129)
|
(149)
|
(129)
|
(139)
|
|
| 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
|
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
|
(3)
N/A
|
(8)
-145%
|
3
N/A
|
18
+431%
|
23
+24%
|
39
+69%
|
44
+13%
|
38
-14%
|
35
-8%
|
33
-6%
|
53
+63%
|
37
-30%
|
19
-49%
|
63
+227%
|
80
+29%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(3)
|
(5)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(3)
|
(3)
|
(7)
|
(8)
|
(8)
|
(10)
|
(8)
|
(10)
|
(7)
|
(9)
|
(11)
|
(13)
|
(11)
|
(10)
|
(10)
|
(12)
|
(9)
|
(6)
|
(8)
|
(8)
|
(8)
|
(10)
|
(8)
|
(16)
|
(8)
|
(9)
|
(9)
|
(10)
|
|
| Selling, General & Administrative |
(2)
|
(3)
|
(5)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(3)
|
(3)
|
(7)
|
(8)
|
(8)
|
(10)
|
(8)
|
(10)
|
(7)
|
(9)
|
(11)
|
(13)
|
(11)
|
(10)
|
(10)
|
(12)
|
(9)
|
(6)
|
(8)
|
(8)
|
(8)
|
(10)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
|
| Other Operating Expenses |
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
|
(8)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(2)
N/A
|
(3)
-44%
|
(5)
-81%
|
(7)
-37%
|
(6)
+14%
|
(6)
+14%
|
(7)
-20%
|
(7)
-4%
|
(7)
+4%
|
(7)
+0%
|
(3)
+48%
|
(3)
+1%
|
(7)
-109%
|
(8)
-20%
|
(8)
+3%
|
(10)
-21%
|
(8)
+16%
|
(10)
-21%
|
(7)
+30%
|
(9)
-24%
|
(11)
-20%
|
(13)
-28%
|
(11)
+20%
|
(14)
-27%
|
(19)
-37%
|
(9)
+53%
|
9
N/A
|
17
+93%
|
30
+76%
|
35
+16%
|
29
-17%
|
25
-16%
|
25
+2%
|
37
+49%
|
29
-22%
|
10
-65%
|
54
+425%
|
71
+32%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
2
|
(0)
|
(3)
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(5)
|
5
|
14
|
7
|
(12)
|
(12)
|
(5)
|
(7)
|
(5)
|
21
|
17
|
(18)
|
(19)
|
(19)
|
(16)
|
(17)
|
(17)
|
(14)
|
(9)
|
(7)
|
(8)
|
(8)
|
(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
|
0
|
0
|
(180)
|
(180)
|
23
|
23
|
(0)
|
(3)
|
(0)
|
(1)
|
(1)
|
8
|
0
|
0
|
(1)
|
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
|
0
|
0
|
0
|
(1)
|
(1)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
(0)
|
(1)
|
8
|
98
|
139
|
(10)
|
(75)
|
|
| Pre-Tax Income |
(2)
N/A
|
(3)
-41%
|
(5)
-80%
|
(5)
+4%
|
(7)
-36%
|
(8)
-25%
|
(7)
+21%
|
(7)
+3%
|
(7)
-7%
|
(7)
-4%
|
(4)
+48%
|
(3)
+11%
|
(7)
-106%
|
(8)
-20%
|
(8)
+1%
|
(15)
-86%
|
(4)
+76%
|
4
N/A
|
0
-91%
|
(21)
N/A
|
(23)
-8%
|
(19)
+18%
|
(18)
+4%
|
(19)
-4%
|
(178)
-854%
|
(172)
+3%
|
14
N/A
|
21
+50%
|
9
-55%
|
17
+78%
|
11
-33%
|
6
-45%
|
9
+40%
|
45
+417%
|
120
+167%
|
141
+18%
|
35
-75%
|
(7)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
(2)
|
(5)
|
(3)
|
3
|
3
|
(2)
|
1
|
1
|
2
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(9)
|
(9)
|
|
| Income from Continuing Operations |
(2)
|
(3)
|
(5)
|
(5)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(4)
|
(3)
|
(7)
|
(8)
|
(8)
|
(14)
|
(6)
|
(2)
|
(3)
|
(18)
|
(20)
|
(20)
|
(17)
|
(18)
|
(176)
|
(171)
|
14
|
21
|
9
|
17
|
11
|
6
|
9
|
45
|
119
|
141
|
26
|
(16)
|
|
| 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
|
|
| Net Income (Common) |
(2)
N/A
|
(3)
-30%
|
(5)
-96%
|
(5)
-4%
|
(7)
-29%
|
(8)
-20%
|
(6)
+24%
|
(6)
+3%
|
(7)
-8%
|
(7)
-6%
|
(4)
+48%
|
(3)
+10%
|
(7)
-112%
|
(8)
-20%
|
(8)
+1%
|
(14)
-67%
|
(6)
+57%
|
(2)
+71%
|
(3)
-72%
|
(18)
-521%
|
(20)
-10%
|
(20)
-2%
|
(17)
+15%
|
(18)
-4%
|
(176)
-876%
|
(171)
+3%
|
14
N/A
|
21
+52%
|
9
-55%
|
17
+78%
|
11
-33%
|
6
-46%
|
9
+43%
|
45
+413%
|
119
+165%
|
141
+18%
|
26
-82%
|
(16)
N/A
|
|
| EPS (Diluted) |
-0.04
N/A
|
-0.04
N/A
|
-0.07
-75%
|
-0.06
+14%
|
-0.07
-17%
|
-0.04
+43%
|
-0.03
+25%
|
-0.02
+33%
|
-0.02
N/A
|
-0.03
-50%
|
-0.01
+67%
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
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
|
-0.09
-800%
|
-0.08
+11%
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0.02
N/A
|
0.06
+200%
|
0.07
+17%
|
0.01
-86%
|
-0.01
N/A
|
|