Cygnus Gold Ltd
ASX:CY5
Income Statement
Earnings Waterfall
Cygnus Gold Ltd
Income Statement
Cygnus Gold Ltd
| 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 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
+2 179%
|
0
+164%
|
0
+25%
|
0
-7%
|
0
+79%
|
0
-19%
|
0
-88%
|
0
-37%
|
0
+273%
|
1
+637%
|
1
-10%
|
3
+367%
|
3
+4%
|
1
-55%
|
1
N/A
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(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
|
2
N/A
|
2
+1%
|
1
-50%
|
1
-3%
|
(0)
N/A
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(8)
|
(2)
|
(2)
|
(3)
|
(10)
|
(13)
|
(9)
|
(5)
|
(7)
|
(8)
|
|
| Selling, General & Administrative |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(10)
|
(13)
|
(7)
|
(4)
|
(5)
|
(6)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
(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)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Operating Income |
(1)
N/A
|
(1)
-15%
|
(1)
+30%
|
(1)
-11%
|
(1)
-23%
|
(1)
+41%
|
(4)
-645%
|
(8)
-116%
|
(2)
+75%
|
(2)
+21%
|
(2)
-21%
|
(10)
-388%
|
(11)
-10%
|
(7)
+31%
|
(5)
+30%
|
(7)
-39%
|
(8)
-9%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
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
|
(4)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
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
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
3
|
3
|
2
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
-15%
|
(1)
+30%
|
(1)
-11%
|
(1)
-23%
|
(1)
+41%
|
(8)
-1 399%
|
(8)
-7%
|
(2)
+75%
|
(2)
+4%
|
(2)
-16%
|
(9)
-274%
|
(11)
-32%
|
(6)
+46%
|
(2)
+61%
|
(4)
-55%
|
(5)
-36%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(8)
|
(8)
|
(2)
|
(2)
|
(3)
|
(10)
|
(14)
|
(8)
|
(4)
|
(5)
|
(6)
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
-15%
|
(1)
+30%
|
(1)
-11%
|
(1)
-23%
|
(1)
+41%
|
(8)
-1 399%
|
(8)
-7%
|
(2)
+75%
|
(2)
+4%
|
(3)
-38%
|
(10)
-267%
|
(14)
-33%
|
(8)
+42%
|
(4)
+52%
|
(5)
-35%
|
(6)
-13%
|
|
| EPS (Diluted) |
-0.03
N/A
|
-0.02
+33%
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.09
-800%
|
-0.09
N/A
|
-0.02
+78%
|
-0.02
N/A
|
-0.02
N/A
|
-0.05
-150%
|
-0.06
-20%
|
-0.03
+50%
|
-0.01
+67%
|
-0.01
N/A
|
-0.01
N/A
|
|