Income Statement Black Rock Petroleum Company

Stocks

BKRP

US09225J1088

Oil & Gas Exploration and Production

Market Closed - OTC Markets 07:00:34 27/07/2023 pm IST			5-day change	1st Jan Change
0.4750 ^USD	+196.69%		+4,74,99,900.00%	+4,74,99,900.00%

06/08	Black Rock Petroleum Company Reports Earnings Results for the Full Year Ended April 30, 2024	CI
06/08	Black Rock Petroleum Company Auditor Raises 'Going Concern' Doubt	CI

e7c4b4ec4131ec6e50d79d78ce7fec72._3SY9eqSo5uzVyRanQ4WWTjEfjXeNd7g8w4BcoBxpwo.oDHus5jf1e7KLxxo33hTYHC1GQaoRe-ToERrRdlH7nC-GqGNruf7wfgFbQ

Published financial data: BLACK ROCK PETROLEUM COMPANY

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: April	2020 (USD)	2021 (USD)	2022 (USD)	2023 (USD)	2024 (USD)
Selling General & Admin Expenses, Total	25.48T	23.66T	15.31T	20.91T	1T
Other Operating Expenses, Total	25.48T	23.66T	15.31T	20.91T	1T
Operating Income	-25.48T	-23.66T	-15.31T	-20.91T	-1T
Interest Expense, Total	-1.91T	-	-	-	-
Net Interest Expenses	-1.91T	-	-	-	-
Other Non Operating Income (Expenses)	-	-	-	-	-
EBT, Excl. Unusual Items	-27.39T	-23.66T	-15.31T	-20.91T	-1T
Other Unusual Items	-	22.51T	-	-	-
EBT, Incl. Unusual Items	-27.39T	-1.15T	-15.31T	-20.91T	-1T
Earnings From Continuing Operations	-27.39T	-1.15T	-15.31T	-20.91T	-1T
Net Income to Company	-27.39T	-1.15T	-15.31T	-20.91T	-1T
Net Income - (IS)	-27.39T	-1.15T	-15.31T	-20.91T	-1T
Net Income to Common Incl Extra Items	-27.39T	-1.15T	-15.31T	-20.91T	-1T
Net Income to Common Excl. Extra Items	-27.39T	-1.15T	-15.31T	-20.91T	-1T
Per Share Items
Net EPS - Basic	-0	-0	-0	-0	-0
Basic EPS - Continuing Operations	-0	-0	-0	-0	-0
Basic Weighted Average Shares Outstanding	12Cr	12Cr	17Cr	19Cr	20Cr
Net EPS - Diluted	-0	-0	-0	-0	-0
Diluted EPS - Continuing Operations	-0	-0	-0	-0	-0
Diluted Weighted Average Shares Outstanding	12Cr	12Cr	17Cr	19Cr	20Cr
Normalized Basic EPS	-0	-0	-0	-0	-0
Normalized Diluted EPS	-0	-0	-0	-0	-0
Supplemental Items
EBITA	-25.48T	-23.66T	-15.31T	-20.91T	-1T
EBIT	-25.48T	-23.66T	-15.31T	-20.91T	-1T
Current Domestic Taxes	-5.73T	-	-	-	-
Total Current Taxes	-5.73T	-	-	-	-
Deferred Domestic Taxes	5.73T	-	-	-	-
Total Deferred Taxes	5.73T	-	-	-	-
Normalized Net Income	-17.12T	-14.79T	-9.57T	-13.07T	-625
Supplemental Operating Expense Items
General and Administrative Expenses	25.48T	23.66T	15.31T	20.91T	1T
Net Rental Expense, Total	-	-	-	-	-
Stock-Based Comp., G&A Exp. (Total)	-	-	400	-	-
Total Stock-Based Compensation	-	-	400	-	-

Fiscal Period: April	2020 (USD)	2021 (USD)	2022 (USD)	2023 (USD)	2024 (USD)
Assets
Cash And Equivalents	1	-	-	-	-
Total Cash And Short Term Investments	1	-	-	-	-
Total Current Assets	1	-	-	-	-
Total Assets	1	-	-	-	-
Liabilities
Accounts Payable, Total	29.76T	9.08T	16.81T	-	13.36T
Accrued Expenses, Total	-	-	-	-	-
Short-term Borrowings	70.6T	1L	1L	-	1L
Total Current Liabilities	1L	1L	1L	-	2L
Total Liabilities	1L	1L	1L	-	2L
Preferred Stock Convertible	-	1	501	-	1T
Total Preferred Equity	-	1	501	-	1T
Common Stock, Total	1.21T	1.21T	1.61T	-	2T
Additional Paid In Capital	17.12T	-	-	-	-
Retained Earnings	-1L	-1L	-1L	-	-2L
Comprehensive Income and Other	-	-	-500	-	-891
Total Common Equity	-1L	-1L	-1L	-	-2L
Total Equity	-1L	-1L	-1L	-	-2L
Total Liabilities And Equity	1	0	0	-	0
Supplemental Items
ECS Total Shares Outstanding on Filing Date	12Cr	12Cr	20Cr	20Cr	20Cr
ECS Total Common Shares Outstanding	12Cr	12Cr	16Cr	20Cr	20Cr
Book Value / Share	-0	-0	-0	-	-0
Tangible Book Value	-1L	-1L	-1L	-	-2L
Tangible Book Value Per Share	-0	-0	-0	-	-0
Total Debt	70.6T	1L	1L	-	1L
Net Debt	70.6T	1L	1L	-	1L
Debt Equivalent Oper. Leases	-	-	-	-	-
Account Code - Inventory Valuation	3	3	3	-	3
Part Time Employees	1	1	1	-	1

Fiscal Period: April	2020 (USD)	2021 (USD)	2022 (USD)	2023 (USD)	2024 (USD)
Net Income	-27.39T	-1.15T	-15.31T	-20.91T	-1T
Stock-Based Compensation (CF)	-	-	400	-	-
Change In Accounts Payable	2.16T	-20.68T	7.73T	-2.95T	-500
Change in Other Net Operating Assets	-	-	-	-	-
Cash from Operations	-25.22T	-21.83T	-7.18T	-23.86T	-1.5T
Short Term Debt Issued, Total	8.09T	38.95T	7.18T	23.86T	1.5T
Total Debt Issued	8.09T	38.95T	7.18T	23.86T	1.5T
Short Term Debt Repaid, Total	-	-	-	-	-
Total Debt Repaid	-	-	-	-	-
Issuance of Common Stock	17.12T	-	-	-	-
Other Financing Activities, Total	-	-17.12T	-	-	-
Cash from Financing	25.22T	21.83T	7.18T	23.86T	1.5T
Net Change in Cash	-5	-	-	-	-
Supplemental Items
Levered Free Cash Flow	-14.95T	-	-	-	-
Unlevered Free Cash Flow	-13.76T	-	-	-	-
Change In Net Working Capital	-2.16T	-	-	-	-
Net Debt Issued / Repaid	8.09T	38.95T	7.18T	23.86T	1.5T

Fiscal Period: April	2020 (USD)	2021 (USD)	2022 (USD)	2023 (USD)	2024 (USD)
Profitability
Return on Assets	-5L	-	-	-	-
Return on Total Capital	55.53	76.13	73.89	-	4.59
Return On Equity %	28.76	1.05	12.14	-	0.65
Return on Common Equity	28.76	1.05	12.12	-	0.64
Short Term Liquidity
Current Ratio	0	-	-	-	-
Quick Ratio	0	-	-	-	-
Operating Cash Flow to Current Liabilities	-0.25	-0.18	-0.05	-	-0.01
Long Term Solvency
Total Debt/Equity	-70.35	-92.34	-87.41	-	-91.38
Total Debt / Total Capital	-237.24	-1.21T	-694.41	-	-1.06T
Total Liabilities / Total Assets	1Cr	-	-	-	-
EBIT / Interest Expense	-13.34	-	-	-	-
Growth Over Prior Year
EBITA, 1 Yr. Growth %	6.19T	-7.14	-35.3	36.63	-95.22
EBIT, 1 Yr. Growth %	6.19T	-7.14	-35.3	36.63	-95.22
Earnings From Cont. Operations, 1 Yr. Growth %	1.08T	-95.79	1.23T	36.63	-95.22
Net Income, 1 Yr. Growth %	1.08T	-95.79	1.23T	36.63	-95.22
Normalized Net Income, 1 Yr. Growth %	1.08T	-13.62	-35.3	36.63	-95.22
Diluted EPS Before Extra, 1 Yr. Growth %	1.09T	-96.02	877.78	11.34	-95.37
Total Assets, 1 Yr. Growth %	-83.33	-	-	-	-
Tangible Book Value, 1 Yr. Growth %	11.39	18.21	12.99	-	0.65
Common Equity, 1 Yr. Growth %	11.39	18.21	12.99	-	0.65
Cash From Operations, 1 Yr. Growth %	6.13T	-13.46	-67.1	232.29	-93.71
Levered Free Cash Flow, 1 Yr. Growth %	-3.33T	-	-	-	-
Unlevered Free Cash Flow, 1 Yr. Growth %	-930.36	-	-	-	-
Compound Annual Growth Rate Over Two Years
EBITA, 2 Yr. CAGR %	477.11	664.31	-22.49	-5.98	-74.44
EBIT, 2 Yr. CAGR %	477.11	664.31	-22.49	-5.98	-74.44
Earnings From Cont. Operations, 2 Yr. CAGR %	219.68	-29.43	-25.24	325.9	-74.44
Net Income, 2 Yr. CAGR %	219.68	-29.43	-25.24	325.9	-74.44
Normalized Net Income, 2 Yr. CAGR %	219.68	219.67	-25.24	-5.98	-74.44
Diluted EPS Before Extra, 2 Yr. CAGR %	220.51	-31.18	-37.6	246.41	-77.3
Total Assets, 2 Yr. CAGR %	0	-	-	-	-
Tangible Book Value, 2 Yr. CAGR %	6.92	14.75	15.57	-	-
Common Equity, 2 Yr. CAGR %	6.92	14.75	15.57	-	-
Cash From Operations, 2 Yr. CAGR %	295.2	634.16	-46.64	4.55	-54.3
Levered Free Cash Flow, 2 Yr. CAGR %	-	-	-	-	-
Unlevered Free Cash Flow, 2 Yr. CAGR %	-	-	-	-	-
Compound Annual Growth Rate Over Three Years
EBITA, 3 Yr. CAGR %	22.73	213.89	235.59	-6.37	-65.17
EBIT, 3 Yr. CAGR %	22.73	213.89	235.59	-6.37	-65.17
Earnings From Cont. Operations, 3 Yr. CAGR %	25.72	-24.51	87.69	-8.6	-4.63
Net Income, 3 Yr. CAGR %	25.72	-24.51	87.69	-8.6	-4.63
Normalized Net Income, 3 Yr. CAGR %	25.72	106.68	87.69	-8.6	-65.17
Diluted EPS Before Extra, 3 Yr. CAGR %	25.62	-25.77	66.69	-21.82	-17.79
Total Assets, 3 Yr. CAGR %	-	-	-	-	-
Tangible Book Value, 3 Yr. CAGR %	5.65	10.56	14.16	-	9.55
Common Equity, 3 Yr. CAGR %	5.65	10.56	14.16	-	9.55
Cash From Operations, 3 Yr. CAGR %	47.66	138.21	160.76	-1.83	-59.04
Levered Free Cash Flow, 3 Yr. CAGR %	-	-	-	-	-
Unlevered Free Cash Flow, 3 Yr. CAGR %	-	-	-	-	-
Compound Annual Growth Rate Over Five Years
EBITA, 5 Yr. CAGR %	-0.32	14.6	2.12	93.8	19.81
EBIT, 5 Yr. CAGR %	-0.32	14.6	2.12	93.8	19.81
Earnings From Cont. Operations, 5 Yr. CAGR %	1.13	-37.38	2.12	50.82	-15.45
Net Income, 5 Yr. CAGR %	1.13	-37.38	2.12	50.82	-15.45
Normalized Net Income, 5 Yr. CAGR %	1.13	14.6	2.12	50.82	-15.46
Diluted EPS Before Extra, 5 Yr. CAGR %	1.1	-38.1	-5.05	37.47	-23.43
Total Assets, 5 Yr. CAGR %	-58.97	-	-	-	-
Tangible Book Value, 5 Yr. CAGR %	11.08	10.71	9.51	-	11.6
Common Equity, 5 Yr. CAGR %	11.08	10.71	9.51	-	11.6
Cash From Operations, 5 Yr. CAGR %	0.49	16.34	-1.73	71.36	29.94
Levered Free Cash Flow, 5 Yr. CAGR %	-11.08	-	-	-	-
Unlevered Free Cash Flow, 5 Yr. CAGR %	-12.55	-	-	-	-