Marathon Gold Corp
F:MC8
Income Statement
Earnings Waterfall
Marathon Gold Corp
Income Statement
Marathon Gold Corp
| Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
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
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(4)
|
(4)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(11)
|
(16)
|
|
| Selling, General & Administrative |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(4)
|
(4)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(8)
|
(8)
|
(8)
|
(8)
|
(11)
|
(16)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(2)
N/A
|
(2)
+13%
|
(1)
+13%
|
(1)
+8%
|
(1)
-1%
|
(1)
-3%
|
(1)
+4%
|
(1)
-5%
|
(1)
-10%
|
(1)
-6%
|
(1)
+4%
|
(1)
+4%
|
(1)
+13%
|
(2)
-54%
|
(2)
-11%
|
(3)
-50%
|
(3)
-8%
|
(3)
+18%
|
(3)
-1%
|
(2)
+32%
|
(2)
-34%
|
(2)
+2%
|
(2)
-4%
|
(3)
-15%
|
(2)
+14%
|
(4)
-57%
|
(4)
-8%
|
(6)
-36%
|
(7)
-15%
|
(8)
-16%
|
(8)
-11%
|
(9)
-3%
|
(10)
-11%
|
(10)
-1%
|
(10)
-6%
|
(9)
+16%
|
(8)
+7%
|
(8)
-3%
|
(8)
+7%
|
(11)
-44%
|
(16)
-41%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
4
|
7
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
|
| Pre-Tax Income |
(2)
N/A
|
(1)
+26%
|
(1)
+12%
|
(1)
+9%
|
(1)
-2%
|
(1)
-8%
|
(1)
+3%
|
(1)
-5%
|
(1)
-10%
|
(1)
N/A
|
(1)
+2%
|
(1)
+4%
|
(1)
+13%
|
(2)
-53%
|
(2)
-9%
|
(3)
-55%
|
(3)
-6%
|
(3)
+17%
|
(3)
-2%
|
(2)
+35%
|
(2)
-38%
|
(2)
+5%
|
(2)
-2%
|
(3)
-13%
|
(2)
+14%
|
(4)
-91%
|
(5)
-5%
|
(6)
-33%
|
(7)
-13%
|
(7)
-2%
|
(8)
-13%
|
(8)
-3%
|
(9)
-11%
|
(9)
-1%
|
(10)
-6%
|
(8)
+19%
|
(9)
-15%
|
(9)
+4%
|
(7)
+18%
|
(8)
-11%
|
(17)
-112%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
(1)
|
(2)
|
(3)
|
(4)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
(2)
|
(3)
|
2
|
2
|
2
|
5
|
0
|
0
|
1
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(4)
|
(5)
|
(5)
|
(6)
|
(3)
|
(3)
|
(4)
|
(3)
|
(5)
|
(4)
|
(5)
|
(7)
|
(7)
|
(10)
|
(11)
|
(8)
|
(7)
|
(8)
|
(3)
|
(9)
|
(9)
|
(6)
|
(9)
|
(18)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
4
|
0
|
4
|
5
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(2)
N/A
|
(2)
+11%
|
(1)
+8%
|
(1)
+6%
|
(1)
-1%
|
(5)
-293%
|
(5)
+2%
|
(6)
-12%
|
(7)
-19%
|
(2)
+74%
|
(1)
+20%
|
(1)
+41%
|
0
N/A
|
(2)
N/A
|
(1)
+39%
|
(1)
-41%
|
(1)
+2%
|
(4)
-206%
|
(5)
-23%
|
(5)
+2%
|
(6)
-23%
|
(3)
+52%
|
(3)
-16%
|
(4)
-6%
|
(3)
+22%
|
(5)
-71%
|
(4)
+12%
|
(5)
-30%
|
(7)
-27%
|
(7)
-3%
|
(10)
-37%
|
(11)
-14%
|
(8)
+30%
|
(7)
+7%
|
(8)
-17%
|
(3)
+60%
|
(9)
-170%
|
(9)
+3%
|
(6)
+34%
|
(9)
-59%
|
(18)
-101%
|
|
| EPS (Diluted) |
-0.04
N/A
|
-0.03
+25%
|
-0.04
-33%
|
-0.03
+25%
|
-0.02
+33%
|
-0.07
-250%
|
-0.07
N/A
|
-0.07
N/A
|
-0.08
-14%
|
-0.02
+75%
|
-0.01
+50%
|
0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.02
+50%
|
-0.01
+50%
|
-0.01
N/A
|
0
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.03
-50%
|
-0.04
-33%
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.03
+25%
|
-0.03
N/A
|
-0.03
N/A
|
-0.01
+67%
|
-0.02
-100%
|
-0.03
-50%
|
-0.01
+67%
|
-0.02
-100%
|
-0.04
-100%
|
|