Emmerson Resources Ltd
XBER:42E
Income Statement
Earnings Waterfall
Emmerson Resources Ltd
Income Statement
Emmerson Resources Ltd
| 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
|
|
| Revenue |
1
N/A
|
1
+53%
|
1
-16%
|
1
-4%
|
1
+2%
|
1
+2%
|
1
-9%
|
1
-22%
|
1
-4%
|
1
-19%
|
0
-47%
|
0
-7%
|
0
-4%
|
0
+30%
|
0
+25%
|
0
-2%
|
0
+3%
|
0
-5%
|
0
-7%
|
0
+24%
|
0
-7%
|
0
-50%
|
0
-33%
|
0
-34%
|
0
+43%
|
0
+64%
|
0
-46%
|
0
+15%
|
0
-33%
|
0
+132%
|
0
+42%
|
0
-12%
|
0
-15%
|
0
-3%
|
0
+35%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(5)
|
(5)
|
(2)
|
(5)
|
(2)
|
(5)
|
(6)
|
(3)
|
(2)
|
(7)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
|
| Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(3)
|
(4)
|
(1)
|
(1)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(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
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Operating Income |
(2)
N/A
|
(2)
+13%
|
(2)
+1%
|
(2)
-46%
|
(2)
+17%
|
(1)
+47%
|
(2)
-55%
|
(2)
-22%
|
(2)
+17%
|
(2)
-1%
|
(5)
-184%
|
(5)
+4%
|
(2)
+66%
|
(4)
-188%
|
(1)
+73%
|
(5)
-282%
|
(5)
-20%
|
(2)
+57%
|
(2)
+14%
|
(7)
-226%
|
(5)
+30%
|
(1)
+70%
|
(2)
-13%
|
(2)
+2%
|
(2)
-8%
|
(1)
+11%
|
(2)
-6%
|
(2)
-4%
|
(3)
-78%
|
(3)
-5%
|
(3)
+15%
|
(4)
-47%
|
(3)
+21%
|
(2)
+25%
|
(2)
-6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
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
|
(3)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
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
|
|
| Pre-Tax Income |
(2)
N/A
|
(2)
+13%
|
(2)
+1%
|
(2)
-45%
|
(2)
+17%
|
(1)
+47%
|
(2)
-56%
|
(2)
-21%
|
(2)
+18%
|
(2)
-1%
|
(5)
-184%
|
(5)
+4%
|
(5)
+3%
|
(4)
+2%
|
(1)
+81%
|
(3)
-245%
|
(4)
-42%
|
(2)
+43%
|
(4)
-51%
|
(7)
-86%
|
(4)
+32%
|
(1)
+73%
|
(1)
-1%
|
(1)
+0%
|
(1)
-20%
|
(1)
+1%
|
(2)
-8%
|
(2)
-4%
|
(3)
-78%
|
(3)
-5%
|
(3)
+15%
|
(4)
-47%
|
(3)
+23%
|
(2)
+25%
|
(2)
-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
|
|
| Income from Continuing Operations |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(5)
|
(5)
|
(4)
|
(1)
|
(3)
|
(4)
|
(2)
|
(4)
|
(7)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
|
| Net Income (Common) |
(2)
N/A
|
(2)
+13%
|
(2)
+1%
|
(2)
-45%
|
(2)
+19%
|
(1)
+48%
|
(2)
-61%
|
(2)
-21%
|
(2)
+19%
|
(2)
-1%
|
(5)
-187%
|
(5)
+4%
|
(5)
+2%
|
(4)
+2%
|
(1)
+81%
|
(3)
-245%
|
(4)
-42%
|
(2)
+43%
|
(4)
-51%
|
(7)
-86%
|
(4)
+32%
|
(1)
+73%
|
(1)
-1%
|
(1)
+0%
|
(1)
-20%
|
(1)
+1%
|
(2)
-8%
|
(2)
-4%
|
(3)
-78%
|
(3)
-5%
|
(3)
+15%
|
(4)
-47%
|
(3)
+23%
|
(2)
+25%
|
(2)
-10%
|
|
| EPS (Diluted) |
-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
|
-0.02
N/A
|
-0.01
+50%
|
-0.02
-100%
|
-0.01
+50%
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
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
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
|