Green Minerals AS
OSE:GEM
Income Statement
Earnings Waterfall
Green Minerals AS
Income Statement
Green Minerals AS
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
-97%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(11)
|
(12)
|
(12)
|
(11)
|
(11)
|
(8)
|
(10)
|
(11)
|
(11)
|
(12)
|
(11)
|
(19)
|
(17)
|
(17)
|
(13)
|
|
| Selling, General & Administrative |
(4)
|
(6)
|
(7)
|
(6)
|
(7)
|
(3)
|
(5)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(5)
|
(5)
|
(2)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(12)
|
(12)
|
(12)
|
(10)
|
|
| Operating Income |
(11)
N/A
|
(12)
-13%
|
(12)
-4%
|
(11)
+14%
|
(11)
-4%
|
(8)
+28%
|
(10)
-22%
|
(11)
-11%
|
(11)
-1%
|
(12)
-8%
|
(11)
+4%
|
(19)
-66%
|
(17)
+12%
|
(17)
-1%
|
(13)
+23%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
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)
|
|
| Pre-Tax Income |
(11)
N/A
|
(12)
-13%
|
(12)
-4%
|
(11)
+14%
|
(11)
-4%
|
(8)
+28%
|
(10)
-22%
|
(11)
-11%
|
(11)
-1%
|
(12)
-8%
|
(11)
+5%
|
(19)
-66%
|
(17)
+12%
|
(17)
-1%
|
(13)
+24%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(11)
|
(12)
|
(12)
|
(11)
|
(11)
|
(8)
|
(10)
|
(11)
|
(11)
|
(12)
|
(11)
|
(19)
|
(17)
|
(17)
|
(13)
|
|
| Net Income (Common) |
(11)
N/A
|
(12)
-13%
|
(12)
-4%
|
(11)
+14%
|
(11)
-4%
|
(8)
+28%
|
(10)
-22%
|
(11)
-11%
|
(11)
-1%
|
(12)
-8%
|
(11)
+5%
|
(19)
-66%
|
(17)
+12%
|
(17)
-1%
|
(13)
+24%
|
|
| EPS (Diluted) |
-0.83
N/A
|
-0.93
-12%
|
-0.99
-6%
|
-0.84
+15%
|
-0.8
+5%
|
-0.62
+23%
|
-0.75
-21%
|
-0.76
-1%
|
-0.74
+3%
|
-0.79
-7%
|
-0.76
+4%
|
-1.22
-61%
|
-1.09
+11%
|
-0.83
+24%
|
-0.63
+24%
|
|