ZION OIL & GAS INC ZN Income Statement

Zion oil & gas inc (ZN)

Income statement / TTM

Mar'20	Dec'19	Sep'19	Jun'19	Mar'19	Dec'18	Sep'18	Jun'18	Mar'18	Dec'17	Sep'17	Jun'17	Mar'17	Dec'16	Sep'16	Jun'16	Mar'16	Dec'15	Sep'15	Jun'15	Mar'15	Dec'14	Sep'14	Jun'14	Mar'14	Dec'13	Sep'13	Jun'13	Mar'13	Dec'12	Sep'12	Jun'12	Mar'12	Dec'11	Sep'11	Jun'11	Mar'11	Sep'10	Jun'10
General and administrative
4,201	4,152	4,041	4,987	5,327	6,360	6,372	5,258	5,155	6,043	6,177	6,312	8,339	6,664	6,463	6,977	4,724	5,472	6,058	5,249	5,217	4,142	3,379	0	0	-	-	0	-	-	-	-	-	-	-	-	-	-	-
Impairment of unproved oil and gas properties
-	314	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Impairment of unproved oil and gas properties
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	3,289	3,816	3,816	3,816	1,965	42,488	0	0	-	0	-	-	-	0
Revenues
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0
Legal and professional
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1,124	1,158	1,259	1,188	1,337	1,301	1,322	1,265	978	861	0	0	0
Salaries
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	2,547	2,889	3,214	3,890	4,146	3,869	3,475	3,730	3,308	3,469	0	0	0
Other
1,969	2,056	2,038	2,090	2,216	2,214	2,599	2,527	2,621	2,744	2,508	2,672	2,512	2,227	1,488	1,252	1,715	1,790	1,976	2,001	1,595	2,541	3,289	3,336	3,142	2,216	2,214	2,166	2,563	3,310	4,103	4,878	5,022	4,530	3,709	3,031	0	0	0
Loss from operations
-6,321	-6,522	-37,299	-38,211	-38,612	-39,480	-8,971	-7,785	-7,776	-8,787	-8,685	-8,984	-10,851	-8,891	-7,951	-8,229	-6,439	-7,262	-8,034	-7,250	-6,812	-6,683	-8,445	-8,511	-8,131	-9,123	-9,613	-9,941	-10,852	-10,353	-9,586	-52,536	-52,307	-52,013	-50,483	-29,383	0	0	0
Other income (expense), net
(Loss) on derivative liability
-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain (Loss) on derivative liability
610	216	3,620	4,498	0	-	0	0	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
(Loss) gain on derivative liability
-	-	-	-	-	-	-	-	-	-	-	-	1,004	-	583	502	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other income, net
-	-	-	-	-	-	-	-	-	10	10	53	53	43	43	0	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Termination of initial public offering
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	0	-	0	-	-	-	-	-	-	-	-
Other income, net
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	0	-	-	-	-	-	-	-	-
Foreign exchange gain
-8	-13	-31	-32	-95	-133	-59	-59	89	152	82	93	4	-6	13	-2	24	-10	-28	-62	-72	-63	-53	16	31	41	67	45	-6	27	-126	-235	-180	-194	0	0	0	-	-
Financial (expenses), net
-412	-374	-383	-428	-400	-419	-440	-334	-400	-393	-463	-648	-546	-390	-250	-112	-34	-34	-27	-24	-17	-10	-13	-7	0	5	18	22	25	32	18	18	24	25	133	43	0	0	0
Loss before income taxes
-6,131	-6,693	-36,902	-34,502	-34,430	-38,511	-6,892	-9,135	-12,865	-9,989	-11,575	-11,837	-10,336	-8,513	-7,562	-7,841	-6,449	-7,306	-8,089	-7,336	-6,901	-6,756	-8,511	-8,502	-8,100	-9,077	-9,528	-9,874	-10,833	-10,294	-9,694	-52,753	-52,463	-52,182	-50,410	-29,290	0	0	0
Income taxes
-	-	-	-	-	-	-	-	-	-	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
Net loss
-6,131	-6,693	-36,902	-34,502	-34,430	-38,511	-6,892	-9,135	-12,865	-9,989	-11,575	-11,837	-10,336	-8,513	-7,562	-7,841	-6,449	-7,306	-8,089	-7,336	-6,901	-6,756	-8,511	-8,502	-8,100	-9,077	-9,528	-9,874	-10,833	-10,294	-9,694	-52,753	-52,463	-52,182	-50,410	-29,290	0	0	0
Net loss per share of common stock
Net loss per share of common stock - basic and diluted (in US$)
-0.01	-0.01	-0.02	-0.02	-0.03	-0.52	0.02	-0.02	-0.11	0.00	-0.03	-0.10	-0.07	-0.05	-0.04	-0.08	-0.04	-0.02	-0.05	-0.06	-0.07	-0.03	-0.04	-0.05	-0.07	-0.09	-0.04	-0.04	-0.10	-0.12	-0.05	-0.07	-0.09	-0.18	-1.52	-0.07	-0.09	-0.06	-1.13
Weighted-average shares outstanding
Weighted-average shares outstanding–basic and diluted (in thousands)
138	101	82	74	69	-57,380	61	59	57,504	51,508	53,382	50,245	47,237	122,776	42,096	40	38	39,694	37,441	36,467	36,030	70,105	35,226	34,874	34	98,682	33	33,447	32	64,177	31	30,601	30,474	-	29,315	26,068	-	-	-
Weighted-average shares outstanding - basic and diluted (in thousands)
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	25,856	22,914	20,823