G2 Energy Corp
CNSX:GTOO
Income Statement
Earnings Waterfall
G2 Energy Corp
Income Statement
G2 Energy Corp
| Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1
N/A
|
1
-47%
|
1
N/A
|
0
-100%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
+196%
|
1
+69%
|
2
+61%
|
1
-22%
|
3
+105%
|
3
+2%
|
3
-6%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Gross Profit |
(0)
N/A
|
0
N/A
|
0
N/A
|
0
+6%
|
0
+139%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+149%
|
1
+50%
|
1
+60%
|
0
-71%
|
1
+210%
|
1
-6%
|
1
-24%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
| Selling, General & Administrative |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
(2)
N/A
|
(1)
+51%
|
(1)
-18%
|
(1)
+43%
|
(1)
+17%
|
(1)
-52%
|
(1)
+18%
|
(1)
-46%
|
(1)
-13%
|
(3)
-86%
|
(3)
+2%
|
(3)
-4%
|
(2)
+18%
|
(2)
+26%
|
(2)
-46%
|
(2)
+6%
|
(3)
-26%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
1
|
1
|
1
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
+46%
|
(1)
-31%
|
(1)
+35%
|
(1)
-52%
|
(1)
+9%
|
(1)
+1%
|
(1)
-44%
|
(1)
-6%
|
(3)
-142%
|
(3)
+0%
|
(4)
-22%
|
(4)
+6%
|
(3)
+30%
|
(4)
-70%
|
(4)
+13%
|
(4)
-13%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
+46%
|
(1)
-31%
|
(1)
+35%
|
(1)
-52%
|
(1)
+10%
|
(1)
+1%
|
(1)
-44%
|
(1)
-6%
|
(3)
-142%
|
(3)
0%
|
(4)
-23%
|
(4)
+7%
|
(3)
+30%
|
(4)
-70%
|
(4)
+14%
|
(4)
-15%
|
|
| EPS (Diluted) |
-13.58
N/A
|
-7.4
+46%
|
-9.18
-24%
|
-5.92
+36%
|
-2.81
+53%
|
-3.43
-22%
|
-1.74
+49%
|
-1.77
-2%
|
-1.68
+5%
|
-4.49
-167%
|
-3.12
+31%
|
-3.53
-13%
|
-3.15
+11%
|
-1.98
+37%
|
-1.42
+28%
|
-1.1
+23%
|
-1
+9%
|
|