Global Atomic Corp
TSX:GLO
Income Statement
Earnings Waterfall
Global Atomic Corp
Revenue
|
690k
CAD
|
Operating Expenses
|
-10.3m
CAD
|
Operating Income
|
-9.6m
CAD
|
Other Expenses
|
-7m
CAD
|
Net Income
|
-16.6m
CAD
|
Income Statement
Global Atomic Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
-3%
|
0
+18%
|
0
-4%
|
0
N/A
|
0
-5%
|
0
-24%
|
0
+3%
|
0
+6%
|
0
+14%
|
0
N/A
|
0
+15%
|
1
+9%
|
1
+30%
|
1
+9%
|
1
+18%
|
1
+6%
|
1
+1%
|
1
+11%
|
1
-18%
|
1
+4%
|
1
-24%
|
0
-37%
|
0
-27%
|
0
-20%
|
0
+71%
|
1
+56%
|
1
+20%
|
1
-8%
|
1
+31%
|
1
-6%
|
1
+8%
|
1
+2%
|
1
-2%
|
1
+24%
|
1
-1%
|
1
-1%
|
1
-26%
|
1
-24%
|
1
-6%
|
1
+13%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(6)
|
(7)
|
(9)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(10)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(5)
|
(7)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(10)
|
|
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)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
|
Operating Income |
(0)
N/A
|
(0)
-4%
|
(0)
+38%
|
(1)
-233%
|
(1)
-23%
|
(1)
-9%
|
(1)
-15%
|
(1)
+33%
|
(0)
+21%
|
(0)
+24%
|
(0)
+8%
|
(0)
+32%
|
(0)
+13%
|
(0)
+80%
|
(1)
-1 525%
|
(1)
-6%
|
(1)
+22%
|
(1)
-44%
|
(2)
-128%
|
(2)
-13%
|
(3)
-58%
|
(3)
-7%
|
(3)
+12%
|
(4)
-40%
|
(4)
+8%
|
(4)
+2%
|
(3)
+16%
|
(2)
+31%
|
(3)
-18%
|
(4)
-48%
|
(5)
-21%
|
(6)
-24%
|
(8)
-40%
|
(10)
-23%
|
(10)
+1%
|
(10)
-4%
|
(10)
+6%
|
(9)
+7%
|
(9)
-2%
|
(9)
+7%
|
(10)
-13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
(0)
|
(1)
|
(0)
|
0
|
3
|
6
|
7
|
8
|
6
|
7
|
9
|
7
|
11
|
9
|
9
|
11
|
8
|
4
|
0
|
(3)
|
(1)
|
2
|
2
|
6
|
4
|
4
|
5
|
3
|
(3)
|
(7)
|
(12)
|
(12)
|
(7)
|
|
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
|
|
Pre-Tax Income |
2
N/A
|
2
+6%
|
2
+43%
|
2
-28%
|
2
-6%
|
2
-6%
|
0
-73%
|
1
+49%
|
(1)
N/A
|
(1)
-7%
|
(1)
+19%
|
0
N/A
|
3
+3 975%
|
6
+70%
|
6
+8%
|
8
+29%
|
5
-33%
|
7
+27%
|
7
+10%
|
5
-31%
|
7
+49%
|
5
-29%
|
6
+24%
|
6
-1%
|
4
-42%
|
1
-83%
|
(3)
N/A
|
(5)
-97%
|
(4)
+33%
|
(2)
+41%
|
(2)
-10%
|
0
N/A
|
(4)
N/A
|
(6)
-50%
|
(5)
+17%
|
(7)
-44%
|
(13)
-69%
|
(16)
-25%
|
(22)
-38%
|
(21)
+4%
|
(17)
+20%
|
|
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
|
|
Income from Continuing Operations |
2
|
2
|
2
|
2
|
2
|
2
|
0
|
1
|
(1)
|
(1)
|
(1)
|
0
|
3
|
6
|
6
|
8
|
5
|
7
|
7
|
5
|
7
|
5
|
6
|
6
|
4
|
1
|
(3)
|
(5)
|
(4)
|
(2)
|
(2)
|
0
|
(4)
|
(6)
|
(5)
|
(7)
|
(13)
|
(16)
|
(22)
|
(21)
|
(17)
|
|
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)
|
|
Net Income (Common) |
2
N/A
|
2
+6%
|
2
+43%
|
2
-28%
|
2
-6%
|
2
-6%
|
0
-73%
|
1
+49%
|
(1)
N/A
|
(1)
-7%
|
(1)
+19%
|
0
N/A
|
3
+3 975%
|
6
+70%
|
6
+8%
|
8
+29%
|
5
-33%
|
7
+27%
|
7
+10%
|
5
-31%
|
7
+49%
|
5
-29%
|
6
+24%
|
6
-1%
|
4
-42%
|
1
-83%
|
(3)
N/A
|
(5)
-97%
|
(4)
+33%
|
(2)
+41%
|
(2)
-10%
|
0
N/A
|
(4)
N/A
|
(6)
-50%
|
(5)
+17%
|
(7)
-43%
|
(12)
-70%
|
(16)
-25%
|
(22)
-38%
|
(21)
+4%
|
(17)
+20%
|
|
EPS (Diluted) |
0.03
N/A
|
0.03
N/A
|
0.05
+67%
|
0.03
-40%
|
0.03
N/A
|
0.02
-33%
|
0
N/A
|
0.01
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
0
N/A
|
0.06
N/A
|
0.12
+100%
|
0.13
+8%
|
0.16
+23%
|
0.1
-38%
|
0.06
-40%
|
0.06
N/A
|
0.05
-17%
|
0.07
+40%
|
0.04
-43%
|
0.05
+25%
|
0.05
N/A
|
0.02
-60%
|
0.01
-50%
|
-0.02
N/A
|
-0.04
-100%
|
-0.02
+50%
|
-0.01
+50%
|
-0.01
N/A
|
0
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.03
+25%
|
-0.04
-33%
|
-0.07
-75%
|
-0.09
-29%
|
-0.12
-33%
|
-0.11
+8%
|
-0.08
+27%
|