Power Metallic Mines Inc
F:IVV1
Income Statement
Earnings Waterfall
Power Metallic Mines Inc
Income Statement
Power Metallic Mines Inc
| 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 | |||||||||||||||||
| 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 |
(11)
|
(6)
|
(4)
|
(4)
|
(5)
|
(6)
|
(8)
|
(12)
|
(14)
|
(15)
|
(21)
|
(23)
|
(25)
|
(31)
|
(30)
|
(41)
|
|
| Selling, General & Administrative |
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(9)
|
(11)
|
(15)
|
(14)
|
(14)
|
|
| Research & Development |
(8)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(7)
|
(9)
|
(10)
|
(14)
|
(14)
|
(15)
|
(16)
|
(16)
|
(27)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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 |
(11)
N/A
|
(6)
+47%
|
(4)
+34%
|
(4)
-6%
|
(5)
-18%
|
(6)
-32%
|
(8)
-37%
|
(12)
-45%
|
(14)
-19%
|
(15)
-7%
|
(21)
-36%
|
(23)
-11%
|
(25)
-11%
|
(31)
-22%
|
(30)
+5%
|
(41)
-39%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
4
|
4
|
6
|
6
|
5
|
4
|
1
|
2
|
|
| Pre-Tax Income |
(10)
N/A
|
(5)
+48%
|
(3)
+37%
|
(4)
-6%
|
(4)
-18%
|
(5)
-21%
|
(7)
-39%
|
(10)
-45%
|
(11)
-5%
|
(11)
-5%
|
(14)
-26%
|
(17)
-17%
|
(21)
-26%
|
(27)
-30%
|
(28)
-3%
|
(39)
-38%
|
|
| Net Income | |||||||||||||||||
| Income from Continuing Operations |
(10)
|
(5)
|
(3)
|
(4)
|
(4)
|
(5)
|
(7)
|
(10)
|
(11)
|
(11)
|
(14)
|
(17)
|
(21)
|
(27)
|
(28)
|
(39)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(10)
N/A
|
(5)
+48%
|
(3)
+37%
|
(4)
-6%
|
(4)
-18%
|
(5)
-21%
|
(7)
-39%
|
(10)
-45%
|
(11)
-5%
|
(11)
-5%
|
(14)
-26%
|
(17)
-17%
|
(21)
-26%
|
(27)
-29%
|
(28)
-3%
|
(39)
-38%
|
|
| EPS (Diluted) |
-0.14
N/A
|
-0.07
+50%
|
-0.04
+43%
|
-0.04
N/A
|
-0.05
-25%
|
-0.05
N/A
|
-0.06
-20%
|
-0.09
-50%
|
-0.08
+11%
|
-0.08
N/A
|
-0.1
-25%
|
-0.1
N/A
|
-0.12
-20%
|
-0.15
-25%
|
-0.14
+7%
|
-0.19
-36%
|
|