Nordic Iron Ore AB
F:NIO
Income Statement
Earnings Waterfall
Nordic Iron Ore AB
Income Statement
Nordic Iron Ore AB
| Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Dec-2019 | Mar-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
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| 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
|
|
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Expenses |
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(5)
|
(8)
|
(5)
|
(7)
|
(8)
|
(8)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(19)
|
(23)
|
(24)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(9)
|
(10)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(4)
|
|
| Other Operating Expenses |
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(3)
|
(4)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(6)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(5)
|
(5)
|
(8)
|
(10)
|
(10)
|
|
| Operating Income |
(7)
N/A
|
(7)
+1%
|
(7)
-3%
|
(8)
-3%
|
(8)
-2%
|
(8)
-2%
|
(8)
+0%
|
(9)
-8%
|
(9)
-7%
|
(10)
-5%
|
(10)
+1%
|
(5)
+50%
|
(8)
-74%
|
(5)
+45%
|
(7)
-44%
|
(8)
-27%
|
(8)
+2%
|
(7)
+13%
|
(8)
-14%
|
(9)
-9%
|
(9)
-5%
|
(10)
-8%
|
(10)
+6%
|
(11)
-14%
|
(11)
-2%
|
(11)
+1%
|
(11)
0%
|
(10)
+12%
|
(10)
-8%
|
(19)
-82%
|
(23)
-20%
|
(24)
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
1
|
3
|
2
|
|
| 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
|
(4)
|
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
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(9)
N/A
|
(9)
+1%
|
(9)
-2%
|
(9)
-2%
|
(9)
-1%
|
(9)
-1%
|
(9)
-1%
|
(10)
-5%
|
(10)
-4%
|
(10)
-2%
|
(11)
-7%
|
(5)
+52%
|
(9)
-69%
|
(5)
+46%
|
(7)
-45%
|
(9)
-28%
|
(9)
+2%
|
(8)
+13%
|
(9)
-14%
|
(10)
-9%
|
(10)
-9%
|
(12)
-10%
|
(11)
+4%
|
(13)
-14%
|
(13)
-2%
|
(13)
-3%
|
(14)
-9%
|
(12)
+19%
|
(15)
-27%
|
(18)
-22%
|
(20)
-10%
|
(22)
-8%
|
|
| Net Income | |||||||||||||||||||||||||||||||||
| Tax Provision |
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
|
|
| Income from Continuing Operations |
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(5)
|
(9)
|
(5)
|
(7)
|
(9)
|
(9)
|
(8)
|
(9)
|
(10)
|
(10)
|
(12)
|
(11)
|
(13)
|
(13)
|
(13)
|
(14)
|
(12)
|
(15)
|
(18)
|
(20)
|
(22)
|
|
| Net Income (Common) |
(9)
N/A
|
(9)
+1%
|
(9)
-2%
|
(9)
-2%
|
(9)
-1%
|
(9)
-1%
|
(9)
-1%
|
(10)
-5%
|
(10)
-4%
|
(10)
-2%
|
(11)
-7%
|
(5)
+52%
|
(9)
-69%
|
(5)
+46%
|
(7)
-45%
|
(9)
-28%
|
(9)
+2%
|
(8)
+13%
|
(9)
-14%
|
(10)
-9%
|
(10)
-9%
|
(12)
-10%
|
(11)
+4%
|
(13)
-14%
|
(13)
-2%
|
(13)
-3%
|
(14)
-9%
|
(12)
+19%
|
(15)
-27%
|
(18)
-22%
|
(20)
-10%
|
(22)
-8%
|
|
| EPS (Diluted) |
-0.41
N/A
|
-0.4
+2%
|
-0.41
-2%
|
-0.42
-2%
|
-0.42
N/A
|
-0.42
N/A
|
-0.42
N/A
|
-0.44
-5%
|
-0.47
-7%
|
-0.48
-2%
|
-0.55
-15%
|
-0.17
+69%
|
-0.29
-71%
|
-0.15
+48%
|
-0.21
-40%
|
-0.27
-29%
|
-0.26
+4%
|
-0.22
+15%
|
-0.24
-9%
|
-0.26
-8%
|
-0.28
-8%
|
-0.31
-11%
|
-0.3
+3%
|
-0.34
-13%
|
-0.35
-3%
|
-0.36
-3%
|
-0.38
-6%
|
-0.17
+55%
|
-0.29
-71%
|
-0.26
+10%
|
-0.3
-15%
|
-0.32
-7%
|
|