Blackbird PLC
OTC:BBRDF
Income Statement
Earnings Waterfall
Blackbird PLC
Income Statement
Blackbird PLC
| Dec-2002 | Jun-2003 | 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 | Jun-2024 | Dec-2024 | Jun-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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
+100%
|
0
+100%
|
0
+100%
|
0
N/A
|
0
-38%
|
0
+20%
|
0
+83%
|
0
+18%
|
0
-31%
|
0
-22%
|
0
N/A
|
0
+71%
|
0
+92%
|
0
+22%
|
0
+11%
|
0
+19%
|
0
+3%
|
0
+24%
|
1
+34%
|
1
+29%
|
1
+6%
|
1
-10%
|
1
-6%
|
1
-4%
|
1
-3%
|
1
+6%
|
1
+0%
|
1
+9%
|
1
-1%
|
1
-1%
|
1
+8%
|
1
+6%
|
1
+12%
|
1
+11%
|
1
+22%
|
2
+19%
|
2
+10%
|
2
+20%
|
3
+33%
|
3
+4%
|
2
-20%
|
2
-15%
|
2
-15%
|
2
-2%
|
1
-7%
|
|
| 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)
|
(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)
|
|
| 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
+92%
|
0
+12%
|
0
+14%
|
0
N/A
|
0
+31%
|
1
+29%
|
1
+26%
|
1
+10%
|
1
-11%
|
1
-6%
|
1
+0%
|
1
-5%
|
1
+0%
|
1
0%
|
1
+9%
|
1
-4%
|
1
-4%
|
1
+10%
|
1
+11%
|
1
+10%
|
1
+12%
|
1
+27%
|
1
+21%
|
2
+10%
|
2
+24%
|
3
+36%
|
3
+4%
|
2
-21%
|
2
-15%
|
2
-15%
|
1
-5%
|
1
-10%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
|
| 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
|
(1)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
|
| Operating Income |
(1)
N/A
|
(1)
-11%
|
(1)
N/A
|
(1)
+2%
|
(1)
-16%
|
(1)
-24%
|
(1)
+7%
|
(1)
-5%
|
(1)
+2%
|
(1)
N/A
|
(1)
+18%
|
(1)
+25%
|
(0)
+44%
|
(0)
+62%
|
(0)
+18%
|
(0)
-22%
|
(0)
-73%
|
(0)
-58%
|
(0)
+17%
|
(0)
N/A
|
(0)
-12%
|
(0)
-11%
|
(1)
-165%
|
(2)
-116%
|
(4)
-106%
|
(4)
0%
|
(3)
+27%
|
(3)
+2%
|
(2)
+9%
|
(2)
+6%
|
(2)
-7%
|
(2)
-5%
|
(3)
-6%
|
(3)
+3%
|
(2)
+14%
|
(2)
+11%
|
(2)
+0%
|
(2)
-11%
|
(2)
-2%
|
(2)
+24%
|
(2)
-30%
|
(3)
-52%
|
(3)
+11%
|
(3)
+3%
|
(3)
+6%
|
(3)
+2%
|
|
| 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
|
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
|
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
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(1)
-19%
|
(1)
-6%
|
(1)
N/A
|
(1)
-19%
|
(1)
-27%
|
(1)
+6%
|
(1)
-9%
|
(1)
+1%
|
(1)
N/A
|
(1)
+17%
|
(1)
+24%
|
(0)
+44%
|
(0)
+59%
|
(0)
+25%
|
(0)
-44%
|
(0)
-54%
|
(0)
-50%
|
(0)
+20%
|
(0)
N/A
|
(0)
-13%
|
(0)
-11%
|
(1)
-167%
|
(2)
-121%
|
(4)
-105%
|
(4)
-5%
|
(3)
+31%
|
(3)
+2%
|
(2)
+9%
|
(2)
+6%
|
(2)
-7%
|
(2)
-5%
|
(3)
-5%
|
(3)
+3%
|
(2)
+14%
|
(2)
+11%
|
(2)
+0%
|
(2)
-12%
|
(2)
-2%
|
(2)
+26%
|
(2)
-25%
|
(3)
-51%
|
(3)
+14%
|
(3)
+3%
|
(2)
+4%
|
(2)
-1%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Net Income (Common) |
(0)
N/A
|
(1)
-19%
|
(0)
+6%
|
(0)
+2%
|
(1)
-32%
|
(1)
-26%
|
(1)
+6%
|
(1)
-10%
|
(1)
+3%
|
(1)
N/A
|
(1)
+17%
|
(0)
+25%
|
(0)
+49%
|
(0)
+68%
|
(0)
+25%
|
(0)
-50%
|
(0)
-44%
|
(0)
-77%
|
(0)
+17%
|
(0)
+5%
|
(0)
-22%
|
(0)
-14%
|
(1)
-220%
|
(2)
-121%
|
(4)
-103%
|
(4)
-5%
|
(3)
+32%
|
(3)
+1%
|
(2)
+7%
|
(2)
+6%
|
(2)
-6%
|
(2)
-5%
|
(3)
-5%
|
(2)
+3%
|
(2)
+14%
|
(2)
+12%
|
(2)
+0%
|
(2)
-12%
|
(2)
-1%
|
(2)
+26%
|
(2)
-22%
|
(3)
-53%
|
(2)
+15%
|
(2)
+3%
|
(2)
+3%
|
(2)
-1%
|
|
| EPS (Diluted) |
-0.01
N/A
|
0
N/A
|
-0.01
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
|
-0.01
N/A
|
-0.01
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
|
-0.01
N/A
|
0
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
|