Zenith Energy Ltd (CA)
LSE:ZEN
Income Statement
Earnings Waterfall
Zenith Energy Ltd (CA)
Revenue
|
3m
CAD
|
Cost of Revenue
|
-6.6m
CAD
|
Gross Profit
|
-3.6m
CAD
|
Operating Expenses
|
-13.7m
CAD
|
Operating Income
|
-17.3m
CAD
|
Other Expenses
|
-4.8m
CAD
|
Net Income
|
-22.1m
CAD
|
Income Statement
Zenith Energy Ltd (CA)
Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|
Revenue | |||||||
Revenue |
1
N/A
|
6
+984%
|
8
+27%
|
14
+67%
|
13
-5%
|
3
-78%
|
|
Gross Profit | |||||||
Cost of Revenue |
(2)
|
(7)
|
(4)
|
(4)
|
(10)
|
(7)
|
|
Gross Profit |
(2)
N/A
|
(0)
+83%
|
4
N/A
|
10
+155%
|
3
-72%
|
(4)
N/A
|
|
Operating Income | |||||||
Operating Expenses |
(10)
|
(12)
|
(11)
|
(12)
|
(12)
|
(14)
|
|
Selling, General & Administrative |
(10)
|
(12)
|
(11)
|
(12)
|
(12)
|
(14)
|
|
Operating Income |
(12)
N/A
|
(13)
-4%
|
(7)
+44%
|
(2)
+73%
|
(10)
-402%
|
(17)
-79%
|
|
Pre-Tax Income | |||||||
Interest Income Expense |
(5)
|
(8)
|
(2)
|
1
|
3
|
2
|
|
Non-Reccuring Items |
35
|
112
|
74
|
(2)
|
(5)
|
(3)
|
|
Total Other Income |
(14)
|
(14)
|
(0)
|
(1)
|
(0)
|
(4)
|
|
Pre-Tax Income |
4
N/A
|
77
+2 079%
|
65
-16%
|
(4)
N/A
|
(12)
-220%
|
(22)
-77%
|
|
Net Income | |||||||
Tax Provision |
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
|
Income from Continuing Operations |
4
|
77
|
64
|
(4)
|
(13)
|
(22)
|
|
Net Income (Common) |
4
N/A
|
76
+2 065%
|
64
-16%
|
(4)
N/A
|
(13)
-201%
|
(22)
-72%
|
|
EPS (Diluted) |
0.36
N/A
|
0.06
-83%
|
4.03
+6 617%
|
-0.23
N/A
|
-0.56
-143%
|
-0.09
+84%
|