Avila Energy Corp
CNSX:VIK
Income Statement
Earnings Waterfall
Avila Energy Corp
Income Statement
Avila Energy Corp
| Jun-2014 | Sep-2014 | 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1
N/A
|
1
+11%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+567%
|
0
+92%
|
0
+28%
|
1
+167%
|
1
+86%
|
2
+56%
|
3
+52%
|
4
+31%
|
7
+60%
|
6
-7%
|
4
-43%
|
6
+64%
|
3
-54%
|
2
-15%
|
0
-87%
|
0
-7%
|
0
+36%
|
0
+30%
|
|
| Gross Profit | |||||||||||||||||||||||||
| Cost of Revenue |
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
0
N/A
|
0
+14%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+965%
|
0
+103%
|
0
+29%
|
0
+126%
|
1
+105%
|
1
+80%
|
1
+8%
|
2
+57%
|
4
+67%
|
3
-16%
|
1
-77%
|
2
+248%
|
1
-79%
|
0
-33%
|
(1)
N/A
|
(1)
+36%
|
(0)
+36%
|
(0)
-20%
|
|
| Operating Income | |||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(2)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
(5)
|
(3)
|
(2)
|
(1)
|
(11)
|
(11)
|
(11)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Other Operating Expenses |
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(0)
|
0
|
(10)
|
(10)
|
(10)
|
|
| Operating Income |
(1)
N/A
|
(1)
-5%
|
0
N/A
|
(0)
N/A
|
(1)
-933%
|
(1)
+19%
|
(1)
-78%
|
(1)
-12%
|
(1)
-5%
|
(1)
+9%
|
(0)
+68%
|
0
N/A
|
0
-20%
|
(0)
N/A
|
(1)
-131%
|
(2)
-239%
|
(5)
-181%
|
(2)
+58%
|
(3)
-25%
|
(2)
+24%
|
(2)
-14%
|
(12)
-401%
|
(11)
+5%
|
(11)
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
(17)
|
(3)
|
(6)
|
(9)
|
(18)
|
(15)
|
(12)
|
(12)
|
(10)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(2)
-8%
|
0
N/A
|
(0)
N/A
|
(1)
-2 499%
|
(1)
+7%
|
(1)
-15%
|
(1)
-17%
|
(1)
-19%
|
(1)
+4%
|
(1)
+28%
|
2
N/A
|
(20)
N/A
|
(7)
+67%
|
(10)
-55%
|
(14)
-39%
|
(25)
-72%
|
(19)
+22%
|
(17)
+12%
|
(16)
+7%
|
(14)
+9%
|
(14)
+5%
|
(13)
+6%
|
(13)
0%
|
|
| Net Income | |||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(2)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
(20)
|
(7)
|
(10)
|
(14)
|
(27)
|
(21)
|
(19)
|
(18)
|
(14)
|
(14)
|
(13)
|
(13)
|
|
| Net Income (Common) |
(1)
N/A
|
(2)
-8%
|
0
N/A
|
(0)
N/A
|
(1)
-2 499%
|
(1)
+7%
|
(1)
-15%
|
(1)
-17%
|
(1)
-19%
|
(1)
+4%
|
(1)
+28%
|
2
N/A
|
(20)
N/A
|
(7)
+67%
|
(10)
-55%
|
(14)
-39%
|
(27)
-86%
|
(21)
+20%
|
(19)
+11%
|
(18)
+6%
|
(14)
+19%
|
(14)
+5%
|
(13)
+6%
|
(13)
0%
|
|
| EPS (Diluted) |
-0.5
N/A
|
-0.53
-6%
|
0
N/A
|
0
N/A
|
-0.1
N/A
|
-0.09
+10%
|
-0.05
+44%
|
-0.05
N/A
|
-0.06
-20%
|
-0.06
N/A
|
-0.05
+17%
|
0.02
N/A
|
-0.39
N/A
|
-0.05
+87%
|
-0.08
-60%
|
-0.1
-25%
|
-0.19
-90%
|
-0.14
+26%
|
-0.12
+14%
|
-0.11
+8%
|
-0.08
+27%
|
-0.06
+25%
|
-0.06
N/A
|
-0.06
N/A
|
|