Andrada Mining Ltd
F:9IA
Income Statement
Earnings Waterfall
Andrada Mining Ltd
Income Statement
Andrada Mining Ltd
| Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | Feb-2024 | Aug-2024 | Feb-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
|
| Revenue |
0
N/A
|
1
+1 571%
|
5
+332%
|
9
+80%
|
14
+52%
|
13
-3%
|
10
-26%
|
14
+42%
|
18
+29%
|
20
+11%
|
24
+19%
|
25
+6%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
(0)
|
(1)
|
(5)
|
(8)
|
(9)
|
(11)
|
(11)
|
(12)
|
(16)
|
(17)
|
(21)
|
(23)
|
|
| Gross Profit |
0
N/A
|
0
+64%
|
(0)
N/A
|
1
N/A
|
4
+293%
|
2
-49%
|
(1)
N/A
|
2
N/A
|
2
-6%
|
3
+62%
|
3
+6%
|
2
-24%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(8)
|
(8)
|
(10)
|
(11)
|
(9)
|
(7)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(7)
|
(8)
|
(9)
|
(10)
|
(8)
|
(7)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Operating Income |
(2)
N/A
|
(2)
-18%
|
(3)
-20%
|
(2)
+26%
|
1
N/A
|
(3)
N/A
|
(8)
-223%
|
(7)
+16%
|
(8)
-13%
|
(8)
+0%
|
(6)
+29%
|
(4)
+21%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Total Other Income |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(3)
|
|
| Pre-Tax Income |
(2)
N/A
|
(2)
-23%
|
(6)
-158%
|
(5)
+9%
|
0
N/A
|
(3)
N/A
|
(9)
-217%
|
(8)
+10%
|
(9)
-10%
|
(9)
-5%
|
(8)
+9%
|
(8)
+5%
|
|
| Net Income | |||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
(1)
|
0
|
1
|
(0)
|
0
|
0
|
(1)
|
(2)
|
|
| Income from Continuing Operations |
(2)
|
(2)
|
(6)
|
(5)
|
(0)
|
(3)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(2)
N/A
|
(2)
-21%
|
(6)
-164%
|
(5)
+5%
|
(1)
+85%
|
(3)
-244%
|
(8)
-177%
|
(8)
-1%
|
(8)
-8%
|
(9)
-5%
|
(10)
-10%
|
(10)
+2%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
|