Faraday Copper Corp
TSX:FDY
Income Statement
Earnings Waterfall
Faraday Copper Corp
Income Statement
Faraday Copper Corp
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(4)
|
(4)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(9)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(9)
|
(15)
|
(17)
|
(8)
|
(18)
|
(17)
|
(17)
|
(22)
|
(20)
|
(20)
|
(22)
|
(24)
|
(26)
|
(26)
|
(27)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(7)
|
(9)
|
(10)
|
(8)
|
(9)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
0
|
0
|
(9)
|
(9)
|
(11)
|
(15)
|
(15)
|
(15)
|
(17)
|
(19)
|
(21)
|
(20)
|
(21)
|
|
| 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)
|
(0)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
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
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(1)
N/A
|
(1)
-21%
|
(1)
-18%
|
(1)
+2%
|
(1)
+54%
|
(3)
-394%
|
(2)
+5%
|
(0)
+91%
|
(0)
N/A
|
(0)
N/A
|
(0)
+19%
|
(0)
+6%
|
(0)
+13%
|
(0)
+7%
|
(1)
-677%
|
(4)
-310%
|
(4)
-4%
|
(5)
-5%
|
(1)
+84%
|
(1)
+10%
|
(1)
-9%
|
(1)
+17%
|
(1)
-15%
|
(1)
-13%
|
(1)
-21%
|
(1)
-30%
|
(2)
-23%
|
(1)
+2%
|
(1)
+6%
|
(2)
-20%
|
(2)
-4%
|
(2)
-10%
|
(2)
-2%
|
(2)
+20%
|
(1)
+12%
|
(9)
-559%
|
(1)
+89%
|
(1)
+8%
|
(1)
-3%
|
(1)
-14%
|
(1)
-28%
|
(2)
-54%
|
(5)
-154%
|
(9)
-67%
|
(15)
-67%
|
(17)
-9%
|
(8)
+50%
|
(18)
-115%
|
(17)
+5%
|
(17)
-2%
|
(22)
-25%
|
(20)
+8%
|
(20)
+1%
|
(22)
-10%
|
(24)
-9%
|
(26)
-9%
|
(26)
+0%
|
(27)
-6%
|
|
| 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)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Non-Reccuring Items |
(0)
|
0
|
0
|
(4)
|
(2)
|
0
|
0
|
1
|
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)
|
(8)
|
0
|
(8)
|
(8)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(9)
|
(9)
|
(17)
|
(9)
|
(9)
|
(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
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
-17%
|
(1)
-18%
|
(5)
-312%
|
(3)
+43%
|
(3)
+6%
|
(2)
+5%
|
1
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+20%
|
(0)
N/A
|
(0)
+25%
|
(0)
-8%
|
(13)
-9 577%
|
(13)
-1%
|
(13)
-1%
|
(21)
-66%
|
(9)
+57%
|
(9)
0%
|
(9)
-1%
|
(1)
+90%
|
(1)
+34%
|
(1)
-24%
|
(1)
-21%
|
(1)
-30%
|
(2)
-25%
|
(1)
+3%
|
(1)
+5%
|
(2)
-20%
|
(2)
-6%
|
(2)
-8%
|
(2)
-2%
|
(2)
+19%
|
(9)
-480%
|
(9)
+1%
|
(9)
+2%
|
(9)
-1%
|
(1)
+88%
|
(1)
-10%
|
(1)
-26%
|
(2)
-37%
|
(5)
-171%
|
(9)
-67%
|
(15)
-67%
|
(17)
-8%
|
(8)
+51%
|
(17)
-116%
|
(16)
+6%
|
(17)
-2%
|
(21)
-23%
|
(19)
+8%
|
(19)
+0%
|
(21)
-10%
|
(23)
-10%
|
(25)
-10%
|
(25)
+0%
|
(26)
-4%
|
|
| 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
|
0
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(5)
|
(3)
|
(3)
|
(2)
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(13)
|
(13)
|
(13)
|
(21)
|
(9)
|
(9)
|
(9)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(9)
|
(9)
|
(9)
|
(9)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(9)
|
(15)
|
(17)
|
(8)
|
(17)
|
(16)
|
(17)
|
(21)
|
(19)
|
(19)
|
(21)
|
(23)
|
(25)
|
(25)
|
(26)
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
-17%
|
(1)
-18%
|
(5)
-312%
|
(3)
+43%
|
(3)
+6%
|
(2)
+5%
|
1
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+20%
|
(0)
N/A
|
(0)
+25%
|
(0)
-8%
|
(13)
-9 577%
|
(13)
-1%
|
(13)
-1%
|
(21)
-66%
|
(9)
+57%
|
(9)
0%
|
(9)
-1%
|
(1)
+90%
|
(1)
+34%
|
(1)
-24%
|
(1)
-21%
|
(1)
-30%
|
(2)
-25%
|
(1)
+3%
|
(1)
+5%
|
(2)
-20%
|
(2)
-6%
|
(2)
-8%
|
(2)
-2%
|
(2)
+19%
|
(9)
-480%
|
(9)
+1%
|
(9)
+2%
|
(9)
-1%
|
(1)
+88%
|
(1)
-10%
|
(1)
-26%
|
(2)
-37%
|
(5)
-171%
|
(9)
-67%
|
(15)
-67%
|
(17)
-8%
|
(8)
+51%
|
(17)
-116%
|
(16)
+6%
|
(17)
-2%
|
(21)
-23%
|
(19)
+8%
|
(19)
+0%
|
(21)
-10%
|
(23)
-10%
|
(25)
-10%
|
(25)
+0%
|
(26)
-4%
|
|
| EPS (Diluted) |
-0.13
N/A
|
-0.09
+31%
|
-0.1
-11%
|
-0.4
-300%
|
-0.24
+40%
|
-0.26
-8%
|
-0.25
+4%
|
0.13
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.9
N/A
|
-0.38
+58%
|
-0.38
N/A
|
-0.64
-68%
|
-0.28
+56%
|
-0.28
N/A
|
-0.28
N/A
|
-0.03
+89%
|
-0.02
+33%
|
-0.03
-50%
|
-0.03
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.03
+25%
|
-0.04
-33%
|
-0.04
N/A
|
-0.03
+25%
|
-0.13
-333%
|
-0.12
+8%
|
-0.11
+8%
|
-0.12
-9%
|
-0.01
+92%
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.06
-200%
|
-0.1
-67%
|
-0.15
-50%
|
-0.13
+13%
|
-0.07
+46%
|
-0.11
-57%
|
-0.11
N/A
|
-0.1
+9%
|
-0.12
-20%
|
-0.11
+8%
|
-0.1
+9%
|
-0.11
-10%
|
-0.12
-9%
|
-0.12
N/A
|
-0.12
N/A
|
-0.12
N/A
|
|