Arctic Minerals AB (publ)
STO:ARCT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Arctic Minerals AB (publ)
STO:ARCT
|
SE |
|
Zimplats Holdings Ltd
ASX:ZIM
|
GG |
Income Statement
Earnings Waterfall
Arctic Minerals AB (publ)
Income Statement
Arctic Minerals AB (publ)
| 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 | 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 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
+100%
|
0
N/A
|
0
N/A
|
0
-50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+100%
|
0
+50%
|
0
+33%
|
0
N/A
|
0
-25%
|
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
+86%
|
0
-54%
|
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 |
3
|
4
|
3
|
5
|
6
|
6
|
8
|
14
|
16
|
17
|
15
|
7
|
5
|
0
|
0
|
1
|
2
|
3
|
2
|
5
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
3
N/A
|
4
+31%
|
3
-25%
|
5
+82%
|
6
+16%
|
6
+0%
|
8
+34%
|
14
+70%
|
16
+15%
|
17
+6%
|
15
-9%
|
7
-56%
|
5
-28%
|
0
N/A
|
0
N/A
|
1
N/A
|
2
+116%
|
3
+16%
|
2
-18%
|
5
+126%
|
4
-10%
|
0
-92%
|
0
-61%
|
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 |
(5)
|
(6)
|
(6)
|
(8)
|
(11)
|
(12)
|
(14)
|
(21)
|
(23)
|
(23)
|
(22)
|
(12)
|
(10)
|
(1)
|
(1)
|
(3)
|
(5)
|
(6)
|
(9)
|
(15)
|
(26)
|
(22)
|
(16)
|
(23)
|
(19)
|
(18)
|
(11)
|
(7)
|
(6)
|
(13)
|
(19)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Research & Development |
0
|
(1)
|
(2)
|
0
|
(6)
|
(3)
|
(5)
|
(14)
|
(16)
|
(17)
|
(15)
|
(7)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(8)
|
(8)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
0
|
0
|
(0)
|
|
| Other Operating Expenses |
(4)
|
(5)
|
(3)
|
(6)
|
(3)
|
(7)
|
(7)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(1)
|
(1)
|
(3)
|
(5)
|
(6)
|
(8)
|
(15)
|
(18)
|
(14)
|
(16)
|
(23)
|
(19)
|
(17)
|
(9)
|
(5)
|
(6)
|
(13)
|
(19)
|
|
| Operating Income |
(2)
N/A
|
(2)
-17%
|
(3)
-45%
|
(3)
-18%
|
(5)
-44%
|
(6)
-24%
|
(6)
+2%
|
(7)
-24%
|
(7)
+0%
|
(6)
+7%
|
(6)
+2%
|
(6)
+7%
|
(5)
+16%
|
(1)
+86%
|
(1)
-106%
|
(2)
-20%
|
(3)
-55%
|
(3)
-39%
|
(7)
-88%
|
(10)
-56%
|
(21)
-107%
|
(22)
-4%
|
(16)
+27%
|
(23)
-46%
|
(19)
+18%
|
(18)
+7%
|
(11)
+35%
|
(7)
+37%
|
(6)
+17%
|
(13)
-112%
|
(19)
-54%
|
|
| 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)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
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
|
|
| Pre-Tax Income |
(2)
N/A
|
(2)
-17%
|
(3)
-45%
|
(3)
-18%
|
(5)
-43%
|
(6)
-24%
|
(5)
+4%
|
(7)
-23%
|
(7)
+1%
|
(6)
+7%
|
(6)
+0%
|
(6)
+6%
|
(5)
+16%
|
(1)
+84%
|
(2)
-107%
|
(2)
-20%
|
(3)
-39%
|
(3)
-30%
|
(7)
-88%
|
(10)
-55%
|
(21)
-107%
|
(22)
-4%
|
(16)
+27%
|
(23)
-46%
|
(19)
+18%
|
(18)
+7%
|
(11)
+36%
|
(7)
+38%
|
(6)
+17%
|
(12)
-114%
|
(19)
-55%
|
|
| 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
|
|
| Income from Continuing Operations |
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(6)
|
(5)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(7)
|
(10)
|
(21)
|
(22)
|
(16)
|
(23)
|
(19)
|
(18)
|
(11)
|
(7)
|
(6)
|
(12)
|
(19)
|
|
| Net Income (Common) |
(2)
N/A
|
(2)
-17%
|
(3)
-45%
|
(3)
-18%
|
(5)
-43%
|
(6)
-24%
|
(5)
+4%
|
(7)
-23%
|
(7)
+1%
|
(6)
+7%
|
(6)
+0%
|
(6)
+6%
|
(5)
+16%
|
(1)
+84%
|
(2)
-107%
|
(2)
-20%
|
(3)
-39%
|
(3)
-30%
|
(7)
-88%
|
(10)
-55%
|
(21)
-107%
|
(22)
-4%
|
(16)
+27%
|
(23)
-46%
|
(19)
+18%
|
(18)
+7%
|
(11)
+36%
|
(7)
+38%
|
(6)
+17%
|
(12)
-114%
|
(19)
-55%
|
|
| EPS (Diluted) |
-7.58
N/A
|
-0.9
+88%
|
-0.77
+14%
|
-0.69
+10%
|
-7.78
-1 028%
|
-0.68
+91%
|
-0.64
+6%
|
-0.79
-23%
|
-7.65
-868%
|
-0.52
+93%
|
-0.52
N/A
|
-0.49
+6%
|
-4.15
-747%
|
-0.36
+91%
|
-0.49
-36%
|
-0.35
+29%
|
-0.41
-17%
|
-0.53
-29%
|
-0.83
-57%
|
-1.11
-34%
|
-2.3
-107%
|
-1.61
+30%
|
-1.11
+31%
|
-1.6
-44%
|
-1.28
+20%
|
-1.11
+13%
|
-0.7
+37%
|
-0.43
+39%
|
-0.24
+44%
|
-0.31
-29%
|
-0.45
-45%
|
|