Alien Metals Ltd
OTC:ASLRF
Income Statement
Earnings Waterfall
Alien Metals Ltd
Income Statement
Alien Metals Ltd
| Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-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
|
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
|
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
|
1
+633%
|
3
+116%
|
5
+85%
|
7
+41%
|
9
+16%
|
9
+7%
|
7
-25%
|
5
-34%
|
2
-51%
|
0
-87%
|
0
-47%
|
0
-19%
|
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
|
|
| 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)
|
(2)
|
(3)
|
(5)
|
(7)
|
(8)
|
(8)
|
(7)
|
(5)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
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
|
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)
+30%
|
0
N/A
|
1
+113%
|
1
+19%
|
1
-21%
|
(0)
N/A
|
(1)
-660%
|
(1)
-20%
|
(1)
-15%
|
(1)
+30%
|
(1)
+24%
|
(0)
+34%
|
(0)
+38%
|
(0)
-83%
|
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 |
(1)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(10)
|
(11)
|
(11)
|
(11)
|
(2)
|
(2)
|
(1)
|
(3)
|
(5)
|
(5)
|
(5)
|
(4)
|
(1)
|
(1)
|
(1)
|
(4)
|
(7)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
|
| Selling, General & Administrative |
(1)
|
(3)
|
(3)
|
(4)
|
(3)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(10)
|
(11)
|
0
|
(11)
|
(1)
|
(1)
|
0
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(3)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
|
| 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
|
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
|
(11)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
0
|
|
| Operating Income |
(1)
N/A
|
(3)
-159%
|
(3)
-18%
|
(4)
-20%
|
(4)
+7%
|
(5)
-37%
|
(6)
-19%
|
(6)
-6%
|
(5)
+15%
|
(5)
+7%
|
(4)
+19%
|
(5)
-16%
|
(4)
+18%
|
(3)
+17%
|
(2)
+38%
|
(2)
-8%
|
(2)
-13%
|
(2)
+20%
|
(2)
+10%
|
(2)
-23%
|
(10)
-383%
|
(11)
-9%
|
(11)
-1%
|
(11)
+5%
|
(1)
+87%
|
(1)
+26%
|
(2)
-54%
|
(4)
-154%
|
(6)
-46%
|
(6)
+2%
|
(6)
+2%
|
(5)
+18%
|
(1)
+69%
|
(2)
-8%
|
(2)
-21%
|
(4)
-112%
|
(7)
-71%
|
(3)
+57%
|
(2)
+31%
|
(1)
+31%
|
(1)
+1%
|
(1)
-5%
|
(2)
-30%
|
(2)
+17%
|
(1)
+31%
|
(1)
+2%
|
(1)
+16%
|
(1)
-40%
|
(2)
-34%
|
(2)
-28%
|
(3)
-34%
|
(2)
+13%
|
(3)
-9%
|
(3)
-16%
|
(3)
+15%
|
(1)
+46%
|
(2)
-9%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
(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)
|
|
| Non-Reccuring Items |
0
|
0
|
(14)
|
(14)
|
(13)
|
(27)
|
(13)
|
(13)
|
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)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
|
| Gain/Loss on Disposition of Assets |
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)
|
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
|
|
| 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)
|
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
|
|
| Pre-Tax Income |
(1)
N/A
|
(3)
-156%
|
(17)
-535%
|
(17)
-4%
|
(17)
+2%
|
(32)
-87%
|
(19)
+40%
|
(19)
-2%
|
(5)
+75%
|
(5)
+3%
|
(4)
+19%
|
(4)
-17%
|
(4)
+18%
|
(3)
+17%
|
(2)
+38%
|
(2)
-8%
|
(2)
-18%
|
(2)
+27%
|
(1)
+18%
|
(2)
-17%
|
(10)
-469%
|
(11)
-13%
|
(11)
-3%
|
(11)
+3%
|
(2)
+85%
|
(1)
+25%
|
(2)
-30%
|
(4)
-153%
|
(6)
-47%
|
(6)
+3%
|
(6)
+2%
|
(2)
+72%
|
(2)
-6%
|
(1)
+15%
|
(2)
-23%
|
(4)
-120%
|
(7)
-71%
|
(3)
+57%
|
(2)
+27%
|
(2)
+26%
|
(1)
+10%
|
(1)
-2%
|
(2)
-30%
|
(2)
+17%
|
(1)
+30%
|
(1)
+2%
|
(1)
+17%
|
(1)
-41%
|
(2)
-33%
|
(2)
-39%
|
(3)
-24%
|
(2)
+15%
|
(3)
-11%
|
(4)
-40%
|
(3)
+29%
|
(2)
+41%
|
(2)
-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
|
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 |
(1)
|
(3)
|
(17)
|
(17)
|
(17)
|
(32)
|
(19)
|
(19)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(10)
|
(11)
|
(12)
|
(11)
|
(2)
|
(1)
|
(2)
|
(4)
|
(6)
|
(6)
|
(6)
|
(2)
|
(2)
|
(1)
|
(2)
|
(4)
|
(7)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
|
| Net Income (Common) |
(1)
N/A
|
(3)
-156%
|
(17)
-535%
|
(17)
-4%
|
(17)
+2%
|
(32)
-87%
|
(19)
+40%
|
(19)
-2%
|
(5)
+75%
|
(5)
+3%
|
(4)
+19%
|
(4)
-17%
|
(4)
+18%
|
(3)
+17%
|
(2)
+38%
|
(2)
+2%
|
(2)
-20%
|
(2)
+29%
|
(1)
+20%
|
(2)
-50%
|
(10)
-422%
|
(11)
-13%
|
(12)
-3%
|
(11)
+5%
|
(2)
+85%
|
(1)
+25%
|
(2)
-30%
|
(4)
-153%
|
(6)
-47%
|
(6)
+3%
|
(6)
+2%
|
(2)
+72%
|
(2)
-6%
|
(1)
+15%
|
(2)
-23%
|
(6)
-230%
|
(4)
+39%
|
(16)
-330%
|
(20)
-28%
|
(2)
+92%
|
(1)
+10%
|
(1)
-2%
|
(2)
-30%
|
(2)
+17%
|
(1)
+30%
|
(1)
+2%
|
(1)
+17%
|
(1)
-41%
|
(2)
-33%
|
(2)
-39%
|
(3)
-24%
|
(2)
+15%
|
(3)
-11%
|
(4)
-40%
|
(3)
+29%
|
(2)
+41%
|
(2)
-8%
|
|
| EPS (Diluted) |
-0.69
N/A
|
-0.63
+9%
|
-2.62
-316%
|
-2
+24%
|
-2.42
-21%
|
-3.05
-26%
|
-1.23
+60%
|
-1.73
-41%
|
-0.45
+74%
|
-0.52
-16%
|
-0.59
-13%
|
-0.25
+58%
|
-0.28
-12%
|
-0.13
+54%
|
-0.08
+38%
|
-0.08
N/A
|
-0.1
-25%
|
-0.07
+30%
|
-0.06
+14%
|
-0.08
-33%
|
-0.34
-325%
|
-0.38
-12%
|
-0.39
-3%
|
-0.37
+5%
|
-0.05
+86%
|
-0.04
+20%
|
-0.05
-25%
|
-0.13
-160%
|
-0.19
-46%
|
-0.18
+5%
|
-0.18
N/A
|
-0.05
+72%
|
-0.06
-20%
|
-0.05
+17%
|
-0.06
-20%
|
-0.17
-183%
|
-0.05
+71%
|
-0.46
-820%
|
-0.14
+70%
|
-0.01
+93%
|
0
N/A
|
0
N/A
|
-0.01
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
|
|