Thor Mining PLC
LSE:THR
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Thor Mining PLC
LSE:THR
|
UK |
|
Graphic Packaging Holding Co
NYSE:GPK
|
US |
Income Statement
Earnings Waterfall
Thor Mining PLC
Income Statement
Thor Mining PLC
| 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 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
|
| 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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+38%
|
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
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Research & Development |
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)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(2)
N/A
|
(1)
+17%
|
(1)
+6%
|
(1)
+3%
|
(1)
+12%
|
(1)
-5%
|
(1)
+46%
|
(1)
-25%
|
(1)
-42%
|
(1)
+9%
|
(1)
+18%
|
(1)
-15%
|
(1)
N/A
|
(1)
+13%
|
(1)
+16%
|
(1)
-24%
|
(1)
+4%
|
(1)
+29%
|
(1)
-26%
|
(1)
-18%
|
(1)
-7%
|
(1)
-13%
|
(1)
-32%
|
(1)
+11%
|
(1)
+34%
|
(1)
-4%
|
(1)
-12%
|
(1)
-14%
|
(1)
+5%
|
(1)
-11%
|
(1)
-1%
|
(1)
+30%
|
(1)
+3%
|
(1)
-1%
|
(1)
+8%
|
(1)
-9%
|
(1)
-31%
|
(1)
-13%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(2)
|
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)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
(5)
|
(5)
|
|
| 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)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
+20%
|
(1)
+3%
|
(1)
N/A
|
(1)
-14%
|
(1)
-2%
|
(2)
-40%
|
(2)
-2%
|
(3)
-58%
|
(3)
+4%
|
(1)
+65%
|
(1)
-28%
|
(1)
+9%
|
(1)
+32%
|
(1)
-3%
|
(1)
-26%
|
(1)
+6%
|
(1)
-52%
|
(2)
-25%
|
(1)
+39%
|
(1)
-18%
|
(1)
-13%
|
(1)
+11%
|
(1)
+11%
|
(1)
+34%
|
(1)
-10%
|
(1)
-14%
|
(1)
+9%
|
(2)
-150%
|
(2)
-18%
|
(1)
+50%
|
(0)
+62%
|
(1)
-9%
|
(3)
-439%
|
(2)
+12%
|
(1)
+71%
|
(7)
-942%
|
(8)
-10%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||
| Tax Provision |
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
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(3)
|
(2)
|
(1)
|
(7)
|
(8)
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
+20%
|
(1)
+3%
|
(1)
N/A
|
(1)
-14%
|
(1)
-2%
|
(2)
-40%
|
(2)
-2%
|
(3)
-58%
|
(3)
+4%
|
(1)
+65%
|
(1)
-28%
|
(1)
+9%
|
(1)
+32%
|
(1)
-3%
|
(1)
-26%
|
(1)
+6%
|
(1)
-52%
|
(2)
-25%
|
(1)
+39%
|
(1)
-18%
|
(1)
-13%
|
(1)
+11%
|
(1)
+11%
|
(1)
+34%
|
(1)
-10%
|
(1)
-14%
|
(1)
+9%
|
(2)
-150%
|
(2)
-18%
|
(1)
+50%
|
(0)
+62%
|
(1)
-9%
|
(3)
-439%
|
(2)
+12%
|
(1)
+71%
|
(7)
-942%
|
(8)
-10%
|
|
| EPS (Diluted) |
-0.3
N/A
|
-0.19
+37%
|
-0.19
N/A
|
-0.18
+5%
|
-0.19
-6%
|
-0.14
+26%
|
-0.2
-43%
|
-0.11
+45%
|
-0.16
-45%
|
-0.13
+19%
|
-0.04
+69%
|
-0.04
N/A
|
-0.03
+25%
|
-0.02
+33%
|
-0.01
+50%
|
-0.02
-100%
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.02
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
|