EnviroGold Global Ltd
CNSX:NVRO
Income Statement
Earnings Waterfall
EnviroGold Global Ltd
Income Statement
EnviroGold Global Ltd
| 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Interest Expense |
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| 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
|
0
N/A
|
0
N/A
|
0
+14%
|
0
+39%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(2)
|
(5)
|
(8)
|
(12)
|
(13)
|
(8)
|
(7)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(1)
|
(4)
|
(7)
|
(6)
|
(7)
|
(5)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
| Research & Development |
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(0)
-121%
|
(2)
-464%
|
(5)
-199%
|
(8)
-56%
|
(12)
-49%
|
(13)
-7%
|
(8)
+35%
|
(7)
+20%
|
(6)
+4%
|
(5)
+14%
|
(6)
-8%
|
(6)
+6%
|
(5)
+6%
|
(4)
+17%
|
(3)
+27%
|
(3)
+13%
|
(3)
+1%
|
(4)
-36%
|
(4)
-16%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
|
| Total Other Income |
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(2)
N/A
|
(2)
-8%
|
(3)
-36%
|
(8)
-159%
|
(10)
-25%
|
(12)
-16%
|
(13)
-8%
|
(8)
+37%
|
(7)
+16%
|
(7)
+5%
|
(6)
+12%
|
(7)
-14%
|
(6)
+9%
|
(6)
+3%
|
(5)
+20%
|
(4)
+19%
|
(3)
+17%
|
(3)
-4%
|
(5)
-69%
|
(6)
-9%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(2)
|
(2)
|
(3)
|
(8)
|
(10)
|
(12)
|
(13)
|
(8)
|
(7)
|
(7)
|
(6)
|
(7)
|
(6)
|
(6)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(6)
|
|
| Net Income (Common) |
(2)
N/A
|
(2)
-8%
|
(3)
-36%
|
(8)
-159%
|
(10)
-25%
|
(12)
-16%
|
(13)
-8%
|
(8)
+37%
|
(7)
+16%
|
(7)
+5%
|
(6)
+12%
|
(7)
-14%
|
(6)
+11%
|
(6)
+3%
|
(4)
+20%
|
(4)
+20%
|
(3)
+14%
|
(3)
-4%
|
(5)
-69%
|
(6)
-9%
|
|
| EPS (Diluted) |
-0.51
N/A
|
-0.46
+10%
|
-0.01
+98%
|
-0.04
-300%
|
-0.06
-50%
|
-0.06
N/A
|
-0.07
-17%
|
-0.04
+43%
|
-0.04
N/A
|
-0.03
+25%
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
|