Burger Fuel Group Ltd
NZX:BFG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Burger Fuel Group Ltd
NZX:BFG
|
NZ |
|
Aston Bay Holdings Ltd
XTSX:BAY
|
CA |
|
Serko Ltd
NZX:SKO
|
NZ |
Income Statement
Earnings Waterfall
Burger Fuel Group Ltd
Income Statement
Burger Fuel Group Ltd
| Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
0
|
2
|
2
|
2
|
0
|
1
|
1
|
0
|
0
|
|
| Revenue |
8
N/A
|
9
+7%
|
9
+0%
|
8
-5%
|
9
+8%
|
10
+7%
|
10
+5%
|
12
+19%
|
13
+11%
|
14
+8%
|
16
+12%
|
18
+15%
|
20
+6%
|
20
+3%
|
21
+4%
|
22
+7%
|
25
+10%
|
25
+1%
|
23
-7%
|
21
-9%
|
20
-2%
|
20
-1%
|
18
-12%
|
19
+4%
|
20
+7%
|
25
+25%
|
19
-22%
|
25
+32%
|
23
-10%
|
25
+8%
|
26
+6%
|
26
-1%
|
24
-7%
|
24
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
(3)
|
0
|
(3)
|
0
|
(3)
|
0
|
(4)
|
0
|
(5)
|
0
|
(6)
|
0
|
(6)
|
0
|
(6)
|
0
|
(6)
|
0
|
(4)
|
0
|
(3)
|
0
|
(3)
|
0
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
6
N/A
|
0
N/A
|
6
N/A
|
0
N/A
|
7
N/A
|
0
N/A
|
8
N/A
|
0
N/A
|
9
N/A
|
0
N/A
|
12
N/A
|
0
N/A
|
15
N/A
|
0
N/A
|
16
N/A
|
0
N/A
|
18
N/A
|
0
N/A
|
17
N/A
|
0
N/A
|
17
N/A
|
0
N/A
|
15
N/A
|
0
N/A
|
0
N/A
|
16
+3 203%
|
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 |
(8)
|
(6)
|
(9)
|
(5)
|
(9)
|
(6)
|
(9)
|
(7)
|
(12)
|
(8)
|
(15)
|
(12)
|
(20)
|
(16)
|
(22)
|
(15)
|
(23)
|
(17)
|
(23)
|
(15)
|
(19)
|
(16)
|
(18)
|
(14)
|
(18)
|
(19)
|
(15)
|
(24)
|
(21)
|
(23)
|
(24)
|
(24)
|
(22)
|
(22)
|
|
| Selling, General & Administrative |
0
|
(4)
|
0
|
(4)
|
0
|
(4)
|
0
|
(4)
|
0
|
(5)
|
0
|
(6)
|
0
|
(11)
|
0
|
(12)
|
0
|
(13)
|
0
|
(12)
|
0
|
(11)
|
0
|
(10)
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
(8)
|
(2)
|
(9)
|
(1)
|
(8)
|
(2)
|
(9)
|
(2)
|
(12)
|
(3)
|
(15)
|
(5)
|
(19)
|
(4)
|
(21)
|
(3)
|
(22)
|
(4)
|
(22)
|
(3)
|
(18)
|
(3)
|
(17)
|
(3)
|
(17)
|
(18)
|
(3)
|
(23)
|
(19)
|
(21)
|
(22)
|
(22)
|
(21)
|
(20)
|
|
| Operating Income |
(0)
N/A
|
(1)
-41%
|
(1)
+12%
|
0
N/A
|
0
+139%
|
1
+102%
|
1
+3%
|
1
+38%
|
1
-31%
|
0
-48%
|
1
+29%
|
1
-3%
|
(0)
N/A
|
(1)
-416%
|
(1)
+35%
|
1
N/A
|
2
+43%
|
1
-37%
|
0
-65%
|
2
+439%
|
2
-2%
|
1
-40%
|
0
-96%
|
1
+2 481%
|
2
+25%
|
2
+0%
|
1
-47%
|
1
+82%
|
2
+10%
|
2
-1%
|
2
+27%
|
2
-9%
|
2
-6%
|
2
+30%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Interest Income 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)
|
|
| Non-Reccuring Items |
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(1)
-62%
|
(0)
+13%
|
0
N/A
|
0
+1 500%
|
1
+50%
|
1
+32%
|
1
+38%
|
1
-27%
|
1
-47%
|
1
+47%
|
1
+9%
|
(0)
N/A
|
(1)
-10 361%
|
(1)
+39%
|
1
N/A
|
2
+43%
|
(0)
N/A
|
0
N/A
|
2
+342%
|
2
-10%
|
1
-57%
|
1
-24%
|
1
+141%
|
1
+1%
|
1
+8%
|
1
-49%
|
1
+44%
|
1
+17%
|
1
+8%
|
2
+39%
|
2
-9%
|
2
-10%
|
2
+32%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
(0)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
(0)
|
(1)
|
(1)
|
1
|
1
|
(0)
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Net Income (Common) |
(0)
N/A
|
(1)
-62%
|
(0)
+13%
|
0
N/A
|
0
+1 500%
|
1
+48%
|
1
+11%
|
1
+39%
|
1
-19%
|
0
-55%
|
1
+28%
|
1
+4%
|
(0)
N/A
|
(1)
-573%
|
(1)
+32%
|
1
N/A
|
1
+20%
|
(0)
N/A
|
0
N/A
|
1
+949%
|
1
-8%
|
1
-56%
|
0
-37%
|
1
+125%
|
1
+6%
|
1
+11%
|
1
-32%
|
1
+26%
|
1
+25%
|
1
+3%
|
1
+43%
|
1
-11%
|
1
-13%
|
1
+40%
|
|
| EPS (Diluted) |
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
-0.02
N/A
|
-0.01
+50%
|
0.01
N/A
|
0.02
+100%
|
-0.01
N/A
|
0
N/A
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.02
-33%
|
0.01
-50%
|
0.01
N/A
|
0.03
+200%
|
0.04
+33%
|
|