Gold Flora Corp
OTC:GRAM
Income Statement
Earnings Waterfall
Gold Flora Corp
Income Statement
Gold Flora Corp
| Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|
| Revenue | ||||
| Interest Expense |
0
|
5
|
21
|
|
| Revenue |
0
N/A
|
80
N/A
|
84
+5%
|
|
| Gross Profit | ||||
| Cost of Revenue |
0
|
(67)
|
(58)
|
|
| Gross Profit |
0
N/A
|
13
N/A
|
26
+100%
|
|
| Operating Income | ||||
| Operating Expenses |
(9)
|
(171)
|
(138)
|
|
| Selling, General & Administrative |
(9)
|
(149)
|
(112)
|
|
| Depreciation & Amortization |
0
|
(22)
|
(27)
|
|
| Operating Income |
(9)
N/A
|
(158)
-1 697%
|
(112)
+29%
|
|
| Pre-Tax Income | ||||
| Interest Income Expense |
2
|
(5)
|
(5)
|
|
| Non-Reccuring Items |
0
|
(572)
|
(131)
|
|
| Gain/Loss on Disposition of Assets |
0
|
(2)
|
(5)
|
|
| Total Other Income |
0
|
233
|
(0)
|
|
| Pre-Tax Income |
(6)
N/A
|
(505)
-7 709%
|
(253)
+50%
|
|
| Net Income | ||||
| Tax Provision |
0
|
6
|
15
|
|
| Income from Continuing Operations |
(6)
|
(498)
|
(238)
|
|
| Income to Minority Interest |
0
|
(0)
|
0
|
|
| Net Income (Common) |
(6)
N/A
|
(587)
-8 983%
|
(243)
+59%
|
|
| EPS (Diluted) |
-0.42
N/A
|
-6.17
-1 369%
|
-2.36
+62%
|
|