Mosman Oil Statements
MS
Mosman Oil Income Statement
B
M
AUD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
0.534
100
0.505
94.7
0.028
5.3
0.007
1.4
0.779
146
1.008
188.9
-0.98
-183.6
-0.005
-0.9
—
0
-0.985
-184.5
—
0
-0.985
-184.5
0
9 848.51
1.316
100
0.924
70.2
0.392
29.8
—
0
1.032
78.5
1.375
104.5
-0.983
-74.7
-0.004
-0.3
—
0
-1.462
-111.1
—
0
-1.462
-111.1
0
5 508.19
0.94
100
0.66
70.2
0.28
29.8
0.01
1.1
0.84
89.4
0.94
100
-0.67
-71.3
—
0
—
0
-0.67
-71.3
—
0
-0.67
-71.3
—
6 650.96
1.07
100
0.56
52.3
0.51
47.7
0.01
0.9
0.66
61.7
0.83
77.6
-0.33
-30.8
-0.01
-0.9
—
0
-1.95
-182.2
—
0
-1.95
-182.2
—
4 173.25
0.75
100
0.56
74.7
0.19
25.3
0.01
1.3
0.6
80
0.68
90.7
-0.5
-66.7
—
0
—
0
-0.5
-66.7
—
0
-0.5
-66.7
—
3 845.14
0.43
100
0.17
39.5
0.27
62.8
0.01
2.3
0.87
202.3
1.08
251.2
-0.82
-190.7
0.17
39.5
—
0
-0.65
-151.2
—
0
-0.65
-151.2
—
3 408.59
0.38
100
0.33
86.8
0.05
13.2
0.01
2.6
0.69
181.6
0.71
186.8
-0.66
-173.7
-0.17
-44.7
—
0
-0.71
-186.8
—
0
-0.71
-186.8
—
1 772.06
0.5
100
0.36
72
0.14
28
0.07
14
0.63
126
0.66
132
-0.53
-106
0.01
2
—
0
-0.52
-104
—
0
-0.52
-104
—
1 329.87
1
100
0.43
43
0.57
57
—
0
0.62
62
0.77
77
-0.2
-20.00000000000006
0.02
2
—
0
-4.32
-432
—
0
-4.32
-432
-0.01
591.89
0.58
100
0.34
58.6
0.25
43.1
—
0
0.51
87.9
0.62
106.9
-0.38
-65.5
0.03
5.2
—
0
-0.48
-82.8
—
0
-0.48
-82.8
—
658.87
0.52
100
0.49
94.2
0.04
7.7
0.01
1.9
0.63
121.2
0.72
138.5
-0.69
-132.7
—
0
—
0
-0.73
-140.4
—
0
-0.73
-140.4
—
521.98
0.42
100
0.32
76.2
0.1
23.8
-0.05
-11.9
0.59
140.5
0.62
147.6
-0.52
-123.8
-0.03
-7.1
—
0
-3.37
-802.4
—
0
-3.37
-802.4
-0.01
419.17
0.32
100
0.16
51.3
0.16
48.7
0.05
16.2
0.62
193.5
0.84
259.2
-0.68
-210.5
—
-0.03
—
0
-0.73
-227.5
—
0
-0.73
-227.5
—
203.07
0.05
100
—
0
—
0
—
0
0.86
1871.1
0.86
1884.4
-0.82
-1784.4
0.09
0
—
0
-8.34
-18213
—
0
-8.34
-18213
-0.04
210
—
100
—
0
—
0
—
0
0.63
0
0.63
0
-0.63
0
-0.08
0
—
0
-0.85
0
—
0
-0.85
0
—
206.93
0.01
100
—
0
—
0
0.01
100
0.8
8000
0.82
8200
-0.81
-8100
-0.25
-2500
—
0
-1.21
-12100
—
0
-1.21
-12100
-0.01
214.97
—
100
—
0
—
0
0.03
0
0.89
0
0.93
0
-0.93
0
-0.14
0
—
0
-3.68
0
—
0
-3.68
0
-0.02
172.1
—
100
—
0
—
0
—
0
1.38
0
1.39
0
-1.39
0
0.02
0
—
0
-1.48
0
—
0
-1.48
0
-0.01
122.02
—
100
—
0
—
0
—
0
1.88
0
1.89
0
-1.89
0
-0.02
0
—
0
-1.91
0
—
0
-1.91
0
-0.02
95.14
—
100
—
0
—
0
-0.03
0
1.42
0
1.39
0
-1.39
0
-0.04
0
—
0
-1.42
0
—
0
-1.42
0
-0.02
61.38
—
100
—
0
—
0
0.04
0
0.4
0
0.44
0
-0.44
0
—
0
—
0
-0.44
0
—
0
-0.44
0
-0.01
61.38
—
100
—
0
—
0
0.13
0
0.25
0
0.38
0
-0.38
0
—
0
—
0
-0.38
0
—
0
-0.38
0
-0.01
61.38