
Rainbow Rare Earths Ltd
LSE:RBW

Income Statement
Earnings Waterfall
Rainbow Rare Earths Ltd
Revenue
|
0
USD
|
Operating Expenses
|
-4.5m
USD
|
Operating Income
|
-4.5m
USD
|
Other Expenses
|
-261k
USD
|
Net Income
|
-4.8m
USD
|
Income Statement
Rainbow Rare Earths Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||
Revenue |
0
N/A
|
0
N/A
|
1
N/A
|
2
+124%
|
2
-31%
|
0
-70%
|
0
-10%
|
1
+88%
|
1
-19%
|
0
-82%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Gross Profit | |||||||||||||||||
Cost of Revenue |
0
|
0
|
(1)
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-168%
|
(2)
+12%
|
(0)
+72%
|
1
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 |
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(7)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(13)
|
(4)
|
(5)
|
|
Selling, General & Administrative |
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
|
Research & Development |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(2)
|
(3)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
|
Operating Income |
(2)
N/A
|
(2)
-28%
|
(3)
-30%
|
(5)
-77%
|
(6)
-23%
|
(8)
-38%
|
(3)
+65%
|
(1)
+54%
|
(3)
-104%
|
(4)
-41%
|
(4)
+4%
|
(3)
+12%
|
(4)
-9%
|
(13)
-272%
|
(4)
+73%
|
(5)
-27%
|
|
Pre-Tax Income | |||||||||||||||||
Interest Income Expense |
0
|
(0)
|
0
|
0
|
(2)
|
(2)
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
(1)
|
0
|
|
Total Other Income |
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
|
Pre-Tax Income |
(1)
N/A
|
(2)
-53%
|
(3)
-17%
|
(5)
-82%
|
(12)
-165%
|
(10)
+17%
|
(2)
+78%
|
(1)
+42%
|
(3)
-112%
|
(4)
-44%
|
(4)
-1%
|
(3)
+16%
|
(13)
-283%
|
(13)
+0%
|
(4)
+67%
|
(5)
-14%
|
|
Net Income | |||||||||||||||||
Tax Provision |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(1)
|
(2)
|
(3)
|
(5)
|
(12)
|
(10)
|
(2)
|
(1)
|
(3)
|
(4)
|
(4)
|
(3)
|
(13)
|
(13)
|
(4)
|
(5)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
|
Net Income (Common) |
(1)
N/A
|
(2)
-50%
|
(3)
-23%
|
(5)
-75%
|
(11)
-155%
|
(10)
+17%
|
(2)
+77%
|
(1)
+43%
|
(3)
-119%
|
(4)
-43%
|
(4)
-1%
|
(3)
+16%
|
(12)
-266%
|
(12)
+0%
|
(4)
+65%
|
(5)
-15%
|
|
EPS (Diluted) |
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
-0.06
-200%
|
-0.04
+33%
|
-0.01
+75%
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|