Alaska Energy Metals Corp
OTC:AKEMF
Income Statement
Earnings Waterfall
Alaska Energy Metals Corp
Income Statement
Alaska Energy Metals Corp
| 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||
| Interest 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
|
|
| Revenue |
1
N/A
|
1
+3%
|
1
+45%
|
1
+24%
|
6
+373%
|
6
-1%
|
5
-5%
|
6
+5%
|
1
-80%
|
1
+4%
|
1
+4%
|
1
-30%
|
1
N/A
|
1
N/A
|
1
+5%
|
1
-21%
|
1
-17%
|
1
-3%
|
1
N/A
|
0
-14%
|
0
-52%
|
0
-30%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
(0)
N/A
|
(0)
+67%
|
0
N/A
|
0
+44%
|
0
+17%
|
0
+26%
|
0
+18%
|
1
+83%
|
1
+1%
|
1
+5%
|
1
-12%
|
1
-17%
|
1
-5%
|
1
+2%
|
0
-15%
|
0
-53%
|
0
N/A
|
(0)
N/A
|
(0)
-700%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Expenses |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(12)
|
(12)
|
(11)
|
(8)
|
|
| Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(12)
|
(12)
|
(11)
|
(8)
|
|
| 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)
|
|
| 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)
|
|
| 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
|
|
| Operating Income |
(3)
N/A
|
(2)
+10%
|
(2)
+10%
|
(2)
+5%
|
(2)
-10%
|
(2)
-9%
|
(3)
-43%
|
(3)
+7%
|
(2)
+34%
|
(3)
-63%
|
(2)
+39%
|
(2)
+12%
|
(2)
+4%
|
(2)
+10%
|
(2)
-5%
|
(2)
-14%
|
(2)
-6%
|
(2)
-3%
|
(2)
-1%
|
(2)
-1%
|
(2)
+4%
|
(2)
+3%
|
(2)
-12%
|
(4)
-102%
|
(5)
-19%
|
(12)
-125%
|
(12)
-3%
|
(11)
+9%
|
(8)
+23%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
2
|
0
|
0
|
2
|
(0)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
2
|
2
|
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
|
|
| Pre-Tax Income |
(0)
N/A
|
0
N/A
|
0
+191%
|
(1)
N/A
|
(4)
-436%
|
(4)
-1%
|
(6)
-31%
|
(6)
-1%
|
(4)
+25%
|
(5)
-6%
|
(3)
+44%
|
(1)
+63%
|
(1)
-44%
|
(1)
+11%
|
(2)
-58%
|
(3)
-31%
|
(2)
+15%
|
(1)
+39%
|
(3)
-118%
|
(1)
+54%
|
(2)
-29%
|
(2)
-23%
|
(1)
+33%
|
(5)
-268%
|
(10)
-89%
|
(17)
-74%
|
(17)
+2%
|
(15)
+7%
|
(9)
+44%
|
|
| 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)
|
|
| Income from Continuing Operations |
(0)
|
0
|
0
|
(1)
|
(4)
|
(4)
|
(6)
|
(6)
|
(4)
|
(5)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(3)
|
(1)
|
(2)
|
(2)
|
(1)
|
(5)
|
(10)
|
(17)
|
(17)
|
(15)
|
(9)
|
|
| Net Income (Common) |
(0)
N/A
|
0
N/A
|
0
+140%
|
(1)
N/A
|
(4)
-461%
|
(4)
-1%
|
(6)
-31%
|
(6)
-1%
|
(4)
+26%
|
(5)
-6%
|
(3)
+44%
|
(1)
+64%
|
(1)
-49%
|
(1)
+11%
|
(2)
-58%
|
(3)
-31%
|
(2)
+15%
|
(1)
+39%
|
(3)
-118%
|
(1)
+54%
|
(2)
-29%
|
(2)
-23%
|
(1)
+33%
|
(5)
-268%
|
(10)
-89%
|
(17)
-74%
|
(17)
+2%
|
(15)
+7%
|
(9)
+43%
|
|
| EPS (Diluted) |
-0.09
N/A
|
0.06
N/A
|
0.03
-50%
|
-0.13
N/A
|
-0.75
-477%
|
-0.73
+3%
|
-0.52
+29%
|
-0.6
-15%
|
-0.55
+8%
|
-0.46
+16%
|
-0.25
+46%
|
-0.09
+64%
|
-0.12
-33%
|
-0.09
+25%
|
-0.14
-56%
|
-0.18
-29%
|
-0.15
+17%
|
-0.08
+47%
|
-0.18
-125%
|
-0.08
+56%
|
-0.11
-38%
|
-0.13
-18%
|
-0.07
+46%
|
-0.15
-114%
|
-0.27
-80%
|
-0.19
+30%
|
-0.18
+5%
|
-0.12
+33%
|
-0.08
+33%
|
|