Hyperdynamics Corp
OTC:HDYNQ
Income Statement
Earnings Waterfall
Hyperdynamics Corp
Revenue
|
0
USD
|
Operating Expenses
|
-12.4m
USD
|
Operating Income
|
-12.4m
USD
|
Other Expenses
|
-10.7m
USD
|
Net Income
|
-23m
USD
|
Income Statement
Hyperdynamics Corp
Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1
N/A
|
1
-2%
|
0
-66%
|
0
-32%
|
3
+1 161%
|
(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
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
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1)
|
(1)
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
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
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(12)
|
(12)
|
(12)
|
(12)
|
(9)
|
(6)
|
(8)
|
(7)
|
(6)
|
(6)
|
(7)
|
(9)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(13)
|
(16)
|
(131)
|
(139)
|
(151)
|
(140)
|
(26)
|
(19)
|
(17)
|
(20)
|
(26)
|
(28)
|
(17)
|
(12)
|
(17)
|
(13)
|
(11)
|
(9)
|
(10)
|
(9)
|
(11)
|
(13)
|
(13)
|
(12)
|
|
Selling, General & Administrative |
(11)
|
(12)
|
(12)
|
(11)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(9)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(13)
|
(15)
|
(18)
|
(22)
|
(23)
|
(22)
|
(20)
|
(17)
|
(16)
|
(20)
|
(25)
|
(27)
|
(27)
|
(22)
|
(17)
|
(13)
|
(11)
|
(9)
|
(10)
|
(8)
|
(11)
|
(13)
|
(13)
|
(12)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(113)
|
(117)
|
(118)
|
(118)
|
(5)
|
(1)
|
(1)
|
(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
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(11)
N/A
|
(13)
-12%
|
(12)
+4%
|
(11)
+5%
|
(9)
+25%
|
(6)
+25%
|
(8)
-18%
|
(7)
+7%
|
(6)
+14%
|
(6)
-3%
|
(7)
-16%
|
(9)
-19%
|
(11)
-27%
|
(11)
+3%
|
(11)
-2%
|
(11)
-2%
|
(11)
+2%
|
(13)
-22%
|
(16)
-20%
|
(131)
-718%
|
(139)
-7%
|
(151)
-8%
|
(140)
+7%
|
(26)
+82%
|
(19)
+27%
|
(17)
+9%
|
(20)
-20%
|
(26)
-27%
|
(28)
-9%
|
(17)
+40%
|
(12)
+28%
|
(17)
-44%
|
(13)
+23%
|
(11)
+16%
|
(9)
+16%
|
(10)
-6%
|
(9)
+14%
|
(11)
-24%
|
(13)
-23%
|
(13)
-1%
|
(12)
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Non-Reccuring Items |
(9)
|
(9)
|
(9)
|
(9)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
0
|
(10)
|
0
|
0
|
0
|
0
|
(0)
|
11
|
0
|
0
|
11
|
0
|
0
|
0
|
(14)
|
(14)
|
(9)
|
(12)
|
3
|
(10)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
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
|
3
|
3
|
3
|
0
|
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 |
(23)
N/A
|
(24)
-2%
|
(23)
+3%
|
(22)
+2%
|
(10)
+58%
|
(8)
+14%
|
(11)
-37%
|
(11)
+4%
|
(9)
+15%
|
(10)
-9%
|
(10)
-2%
|
(11)
-9%
|
(9)
+21%
|
(9)
-6%
|
(8)
+11%
|
(9)
-6%
|
(11)
-28%
|
(13)
-13%
|
(16)
-24%
|
(140)
-789%
|
(149)
-6%
|
(151)
-1%
|
(150)
+1%
|
(25)
+83%
|
(18)
+28%
|
(17)
+9%
|
(20)
-20%
|
(25)
-27%
|
(17)
+33%
|
(17)
+2%
|
(12)
+28%
|
(7)
+45%
|
(13)
-103%
|
(11)
+16%
|
(9)
+16%
|
(24)
-158%
|
(23)
+6%
|
(20)
+13%
|
(25)
-25%
|
(10)
+58%
|
(22)
-106%
|
|
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
|
|
Income from Continuing Operations |
(23)
|
(24)
|
(23)
|
(22)
|
(10)
|
(8)
|
(11)
|
(11)
|
(9)
|
(10)
|
(10)
|
(11)
|
(9)
|
(9)
|
(8)
|
(9)
|
(11)
|
(13)
|
(16)
|
(140)
|
(149)
|
(151)
|
(150)
|
(25)
|
(18)
|
(17)
|
(20)
|
(25)
|
(17)
|
(17)
|
(12)
|
(7)
|
(13)
|
(11)
|
(9)
|
(24)
|
(23)
|
(20)
|
(25)
|
(10)
|
(22)
|
|
Net Income (Common) |
(23)
N/A
|
(24)
-2%
|
(24)
-2%
|
(24)
+1%
|
(10)
+60%
|
(9)
+5%
|
(13)
-44%
|
(13)
+5%
|
(9)
+29%
|
(9)
-3%
|
(7)
+21%
|
(8)
-11%
|
(8)
+1%
|
(9)
-15%
|
(8)
+11%
|
(9)
-6%
|
(11)
-28%
|
(13)
-13%
|
(16)
-24%
|
(140)
-789%
|
(149)
-6%
|
(151)
-1%
|
(150)
+1%
|
(25)
+83%
|
(18)
+28%
|
(17)
+9%
|
(20)
-20%
|
(25)
-27%
|
(17)
+33%
|
(17)
+2%
|
(12)
+28%
|
(7)
+45%
|
(13)
-103%
|
(11)
+16%
|
(9)
+16%
|
(24)
-158%
|
(23)
+6%
|
(20)
+13%
|
(25)
-25%
|
(10)
+58%
|
(23)
-121%
|
|
EPS (Diluted) |
-3.91
N/A
|
-3.43
+12%
|
-3.42
+0%
|
-3.38
+1%
|
-1.36
+60%
|
-1.22
+10%
|
-1.69
-39%
|
-1.59
+6%
|
-1.14
+28%
|
-1.13
+1%
|
-0.68
+40%
|
-0.7
-3%
|
-0.74
-6%
|
-0.7
+5%
|
-0.55
+21%
|
-0.55
N/A
|
-0.71
-29%
|
-0.65
+8%
|
-0.8
-23%
|
-6.88
-760%
|
-7.43
-8%
|
-7.22
+3%
|
-7.15
+1%
|
-1.22
+83%
|
-0.88
+28%
|
-0.79
+10%
|
-0.95
-20%
|
-1.21
-27%
|
-0.81
+33%
|
-0.79
+2%
|
-0.57
+28%
|
-0.31
+46%
|
-0.64
-106%
|
-0.54
+16%
|
-0.45
+17%
|
-1.16
-158%
|
-1.09
+6%
|
-0.95
+13%
|
-1.17
-23%
|
-0.49
+58%
|
-1.06
-116%
|