Aya Gold & Silver Inc
TSX:AYA
Income Statement
Earnings Waterfall
Aya Gold & Silver Inc
Income Statement
Aya Gold & Silver Inc
| Dec-2008 | Mar-2009 | 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 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | 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 | Mar-2025 | Jun-2025 | Sep-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
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
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
|
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
|
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
|
1
N/A
|
3
+142%
|
4
+60%
|
6
+49%
|
6
-9%
|
6
+10%
|
6
+4%
|
14
+119%
|
22
+58%
|
30
+36%
|
36
+21%
|
34
-4%
|
35
+2%
|
34
-4%
|
33
-2%
|
38
+16%
|
40
+3%
|
41
+3%
|
45
+11%
|
43
-5%
|
37
-13%
|
42
+11%
|
41
-2%
|
39
-4%
|
68
+74%
|
93
+37%
|
136
+47%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(5)
|
(5)
|
(7)
|
(7)
|
(10)
|
(13)
|
(15)
|
(19)
|
(18)
|
(21)
|
(22)
|
(24)
|
(28)
|
(29)
|
(30)
|
(29)
|
(27)
|
(23)
|
(25)
|
(29)
|
(34)
|
(53)
|
(73)
|
(97)
|
|
| 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
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
|
1
+191%
|
2
+36%
|
1
-30%
|
1
-30%
|
(1)
N/A
|
(1)
-44%
|
4
N/A
|
9
+115%
|
14
+64%
|
17
+20%
|
16
-7%
|
14
-15%
|
11
-16%
|
9
-20%
|
10
+12%
|
10
+1%
|
10
0%
|
16
+52%
|
16
+0%
|
14
-11%
|
16
+15%
|
12
-27%
|
5
-55%
|
15
+184%
|
19
+26%
|
39
+101%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(11)
|
(11)
|
(10)
|
(10)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(6)
|
(7)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(8)
|
(8)
|
(9)
|
(9)
|
(11)
|
(12)
|
(12)
|
(15)
|
(16)
|
(48)
|
(24)
|
(26)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(6)
|
(7)
|
(9)
|
(8)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
(11)
|
(12)
|
(12)
|
(15)
|
(16)
|
(25)
|
(29)
|
(30)
|
|
| 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
|
(9)
|
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
|
|
| 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
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
(8)
|
(8)
|
(8)
|
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
|
(23)
|
5
|
5
|
|
| Operating Income |
(0)
N/A
|
(0)
-30%
|
(1)
-31%
|
(1)
-6%
|
(1)
-27%
|
(1)
-18%
|
(1)
-7%
|
(1)
-22%
|
(1)
+2%
|
(2)
-55%
|
(2)
-10%
|
(2)
-1%
|
(3)
-18%
|
(3)
-3%
|
(3)
+2%
|
(3)
-2%
|
(2)
+7%
|
(2)
+17%
|
(2)
-7%
|
(2)
+3%
|
(3)
-17%
|
(3)
-3%
|
(3)
-21%
|
(3)
0%
|
(11)
-250%
|
(11)
+3%
|
(10)
+8%
|
(10)
+2%
|
(1)
+89%
|
(1)
+15%
|
(1)
-18%
|
(1)
-3%
|
(1)
-12%
|
(1)
-16%
|
(1)
+20%
|
(1)
+5%
|
(1)
-3%
|
(1)
+57%
|
(2)
-224%
|
(2)
-10%
|
(2)
-17%
|
(2)
+24%
|
0
N/A
|
1
+203%
|
1
-56%
|
(0)
N/A
|
(2)
-510%
|
(6)
-137%
|
(2)
+71%
|
1
N/A
|
4
+256%
|
8
+91%
|
6
-30%
|
3
-46%
|
2
-47%
|
(1)
N/A
|
2
N/A
|
2
+9%
|
1
-28%
|
6
+343%
|
5
-23%
|
2
-57%
|
4
+79%
|
(3)
N/A
|
(11)
-286%
|
(33)
-193%
|
(5)
+86%
|
13
N/A
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(4)
|
(3)
|
(2)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
1
|
(0)
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
2
|
3
|
6
|
6
|
3
|
4
|
3
|
8
|
14
|
14
|
21
|
17
|
14
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(4)
|
(4)
|
(4)
|
(4)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
0
|
(22)
|
(22)
|
|
| 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
|
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
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(1)
-28%
|
(1)
-30%
|
(1)
-5%
|
(2)
-184%
|
(2)
-12%
|
(2)
-4%
|
(2)
-11%
|
(1)
+45%
|
(2)
-44%
|
(2)
-9%
|
(2)
0%
|
(3)
-37%
|
(3)
+8%
|
(3)
+1%
|
(3)
-2%
|
(3)
+4%
|
(2)
+12%
|
(3)
-14%
|
(3)
-9%
|
(4)
-31%
|
(3)
+14%
|
(5)
-40%
|
(5)
-12%
|
(14)
-172%
|
(14)
-4%
|
(13)
+9%
|
(16)
-20%
|
(7)
+59%
|
(5)
+16%
|
(6)
-9%
|
(2)
+58%
|
(3)
-32%
|
(3)
-6%
|
(2)
+30%
|
(3)
-7%
|
(1)
+47%
|
(1)
+17%
|
(3)
-171%
|
(3)
+4%
|
(3)
+10%
|
(2)
+26%
|
1
N/A
|
2
+87%
|
0
-94%
|
(1)
N/A
|
(2)
-307%
|
(5)
-85%
|
(1)
+82%
|
2
N/A
|
4
+172%
|
8
+85%
|
5
-32%
|
2
-65%
|
2
+5%
|
1
-61%
|
5
+536%
|
8
+72%
|
7
-9%
|
9
+24%
|
9
+3%
|
5
-45%
|
12
+138%
|
11
-6%
|
(25)
N/A
|
(12)
+52%
|
(9)
+23%
|
5
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(1)
|
(5)
|
(6)
|
(7)
|
|
| Income from Continuing Operations |
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(13)
|
(14)
|
(13)
|
(16)
|
(7)
|
(6)
|
(6)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
1
|
2
|
(1)
|
(1)
|
(3)
|
(5)
|
(2)
|
(1)
|
1
|
4
|
1
|
(2)
|
(1)
|
(2)
|
1
|
4
|
3
|
4
|
5
|
2
|
9
|
8
|
(26)
|
(17)
|
(15)
|
(2)
|
|
| Income to Minority Interest |
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
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
4
|
4
|
5
|
4
|
|
| Net Income (Common) |
(0)
N/A
|
(1)
-28%
|
(1)
-30%
|
(1)
-5%
|
(2)
-199%
|
(2)
-12%
|
(2)
-4%
|
(3)
-10%
|
(1)
+46%
|
(2)
-43%
|
(2)
-9%
|
(2)
0%
|
(3)
-34%
|
(3)
+8%
|
(3)
+1%
|
(3)
-2%
|
(2)
+17%
|
(2)
+16%
|
(2)
-17%
|
(2)
-5%
|
(3)
-44%
|
(3)
+24%
|
(4)
-51%
|
(5)
-17%
|
(13)
-198%
|
(14)
-7%
|
(13)
+9%
|
(16)
-22%
|
(7)
+58%
|
(6)
+15%
|
(6)
-8%
|
(2)
+60%
|
(3)
-38%
|
(4)
-8%
|
(3)
+26%
|
(3)
-5%
|
(2)
+42%
|
(1)
+21%
|
(3)
-143%
|
(3)
+2%
|
(3)
+16%
|
(2)
+26%
|
1
N/A
|
2
+91%
|
(1)
N/A
|
(1)
-95%
|
(3)
-140%
|
(5)
-71%
|
(2)
+57%
|
(2)
+29%
|
(1)
+46%
|
2
N/A
|
(0)
N/A
|
(3)
-797%
|
(2)
+23%
|
(2)
-10%
|
0
N/A
|
4
+685%
|
3
-22%
|
3
+15%
|
6
+66%
|
2
-65%
|
9
+388%
|
8
-15%
|
(22)
N/A
|
(12)
+44%
|
(10)
+16%
|
2
N/A
|
|
| EPS (Diluted) |
-0.15
N/A
|
-0.12
+20%
|
-0.15
-25%
|
-0.11
+27%
|
-0.37
-236%
|
-0.34
+8%
|
-0.35
-3%
|
-0.31
+11%
|
-0.17
+45%
|
-0.19
-12%
|
-0.19
N/A
|
-0.17
+11%
|
-0.24
-41%
|
-0.19
+21%
|
-0.17
+11%
|
-0.13
+24%
|
-0.12
+8%
|
-0.09
+25%
|
-0.09
N/A
|
-0.09
N/A
|
-0.12
-33%
|
-0.1
+17%
|
-0.14
-40%
|
-0.16
-14%
|
-0.46
-188%
|
-0.47
-2%
|
-0.43
+9%
|
-0.45
-5%
|
-0.2
+56%
|
-0.01
+95%
|
-0.13
-1 200%
|
-0.05
+62%
|
-0.07
-40%
|
-0.08
-14%
|
-0.06
+25%
|
-0.06
N/A
|
-0.03
+50%
|
-0.03
N/A
|
-0.05
-67%
|
-0.05
N/A
|
-0.04
+20%
|
-0.03
+25%
|
0.01
N/A
|
0.02
+100%
|
-0.01
N/A
|
-0.02
-100%
|
-0.04
-100%
|
-0.06
-50%
|
-0.03
+50%
|
-0.02
+33%
|
-0.01
+50%
|
0.02
N/A
|
0
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
0
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|
0.02
-50%
|
0.07
+250%
|
0.06
-14%
|
-0.17
N/A
|
-0.1
+41%
|
-0.08
+20%
|
0
N/A
|
|