Artemis Gold Inc
OTC:ARGTF
Income Statement
Earnings Waterfall
Artemis Gold Inc
Income Statement
Artemis Gold Inc
| 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 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
10
|
37
|
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
|
41
N/A
|
272
+563%
|
580
+113%
|
914
+58%
|
|
| Gross Profit | ||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(72)
|
(149)
|
(243)
|
|
| Gross Profit |
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
|
32
N/A
|
200
+527%
|
431
+116%
|
671
+55%
|
|
| Operating Income | ||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(3)
|
(4)
|
(5)
|
(7)
|
(4)
|
(9)
|
(9)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(23)
|
(24)
|
(14)
|
(14)
|
(15)
|
(16)
|
(17)
|
(17)
|
(18)
|
(18)
|
(20)
|
(20)
|
|
| Selling, General & Administrative |
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(15)
|
(15)
|
(17)
|
(17)
|
(17)
|
(18)
|
(20)
|
(20)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(2)
N/A
|
(3)
-59%
|
(4)
-33%
|
(5)
-50%
|
(7)
-18%
|
(4)
+42%
|
(9)
-137%
|
(9)
-1%
|
(11)
-19%
|
(12)
-8%
|
(12)
-4%
|
(13)
-6%
|
(13)
-3%
|
(23)
-77%
|
(24)
-3%
|
(14)
+42%
|
(14)
-2%
|
(15)
-9%
|
(16)
-6%
|
(17)
-7%
|
(17)
-1%
|
14
N/A
|
181
+1 183%
|
411
+127%
|
650
+58%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||
| Interest Income Expense |
4
|
(2)
|
(3)
|
(5)
|
0
|
2
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
1
|
4
|
4
|
5
|
3
|
(1)
|
(2)
|
(9)
|
(14)
|
(33)
|
(43)
|
(82)
|
(98)
|
|
| Non-Reccuring Items |
0
|
3
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
5
|
0
|
0
|
(0)
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(5)
|
(12)
|
(18)
|
|
| Pre-Tax Income |
7
N/A
|
(2)
N/A
|
(1)
+66%
|
(6)
-738%
|
(5)
+7%
|
(3)
+35%
|
(11)
-228%
|
(10)
+6%
|
(14)
-31%
|
(14)
-3%
|
(14)
+3%
|
(24)
-75%
|
(22)
+10%
|
(19)
+10%
|
(20)
-2%
|
(9)
+53%
|
(11)
-22%
|
(16)
-42%
|
(19)
-16%
|
(27)
-41%
|
(31)
-18%
|
(19)
+39%
|
133
N/A
|
317
+138%
|
534
+68%
|
|
| Net Income | ||||||||||||||||||||||||||
| Tax Provision |
(1)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(48)
|
(110)
|
(184)
|
|
| Income from Continuing Operations |
6
|
(2)
|
(1)
|
(4)
|
(4)
|
(3)
|
(10)
|
(10)
|
(14)
|
(14)
|
(14)
|
(24)
|
(22)
|
(19)
|
(20)
|
(9)
|
(11)
|
(16)
|
(19)
|
(27)
|
(31)
|
(20)
|
86
|
207
|
349
|
|
| Net Income (Common) |
6
N/A
|
(2)
N/A
|
(1)
+67%
|
(4)
-645%
|
(4)
+6%
|
(3)
+28%
|
(10)
-253%
|
(10)
-5%
|
(14)
-31%
|
(14)
-3%
|
(14)
+3%
|
(24)
-75%
|
(22)
+10%
|
(19)
+10%
|
(20)
-2%
|
(9)
+53%
|
(11)
-22%
|
(16)
-42%
|
(19)
-16%
|
(27)
-41%
|
(31)
-18%
|
(20)
+36%
|
86
N/A
|
207
+141%
|
349
+69%
|
|
| EPS (Diluted) |
0.13
N/A
|
-0.04
N/A
|
0
N/A
|
-0.05
N/A
|
-0.05
N/A
|
0
N/A
|
-0.09
N/A
|
-0.08
+11%
|
-0.1
-25%
|
-0.09
+10%
|
-0.09
N/A
|
-0.16
-78%
|
-0.13
+19%
|
-0.1
+23%
|
-0.12
-20%
|
-0.05
+58%
|
-0.06
-20%
|
-0.08
-33%
|
-0.09
-12%
|
-0.13
-44%
|
-0.15
-15%
|
-0.09
+40%
|
0.36
N/A
|
0.87
+142%
|
1.48
+70%
|
|