Element79 Gold Corp
CNSX:ELEM
Income Statement
Earnings Waterfall
Element79 Gold Corp
Income Statement
Element79 Gold Corp
| Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(1)
|
(2)
|
(4)
|
(5)
|
(7)
|
(8)
|
(8)
|
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(4)
|
|
| Selling, General & Administrative |
(1)
|
(2)
|
(3)
|
(3)
|
(5)
|
(6)
|
(8)
|
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(4)
|
|
| Research & Development |
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(1)
N/A
|
(2)
-141%
|
(4)
-96%
|
(5)
-24%
|
(7)
-36%
|
(8)
-18%
|
(8)
+4%
|
(4)
+46%
|
(5)
-11%
|
(3)
+43%
|
(3)
-5%
|
(3)
-9%
|
(5)
-53%
|
(5)
-2%
|
(4)
+26%
|
(4)
-7%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(0)
|
(0)
|
(1)
|
1
|
1
|
0
|
1
|
0
|
|
| Non-Reccuring Items |
0
|
(0)
|
(0)
|
0
|
1
|
2
|
2
|
(7)
|
(7)
|
(9)
|
(13)
|
(5)
|
(5)
|
(5)
|
(13)
|
(12)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
3
|
3
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(1)
N/A
|
(2)
-142%
|
(4)
-96%
|
(5)
-24%
|
(6)
-27%
|
(7)
-9%
|
(8)
-18%
|
(14)
-77%
|
(13)
+9%
|
(12)
+7%
|
(12)
-2%
|
(4)
+64%
|
(6)
-28%
|
(6)
-8%
|
(16)
-164%
|
(16)
-1%
|
|
| Net Income | |||||||||||||||||
| Income from Continuing Operations |
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(14)
|
(13)
|
(12)
|
(12)
|
(4)
|
(6)
|
(6)
|
(16)
|
(16)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(1)
N/A
|
(2)
-142%
|
(4)
-96%
|
(5)
-24%
|
(6)
-27%
|
(8)
-26%
|
(9)
-16%
|
(14)
-57%
|
(13)
+9%
|
(11)
+15%
|
(11)
-2%
|
(4)
+61%
|
(6)
-28%
|
(6)
-8%
|
(16)
-164%
|
(16)
-1%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.04
-100%
|
-0.08
-100%
|
-0.92
-1 050%
|
-0.07
+92%
|
-0.81
-1 057%
|
-0.86
-6%
|
-1.45
-69%
|
-0.48
+67%
|
-0.35
+27%
|
-0.14
+60%
|
-0.09
+36%
|
-0.06
+33%
|
-0.07
-17%
|
-0.15
-114%
|
-0.15
N/A
|
|