Harte Gold Corp
TSX:HRT
Income Statement
Earnings Waterfall
Harte Gold Corp
Income Statement
Harte Gold Corp
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||
| Revenue |
0
N/A
|
0
+33%
|
0
N/A
|
0
N/A
|
0
-25%
|
0
-33%
|
0
-50%
|
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
+300%
|
0
+63%
|
0
+69%
|
0
N/A
|
(0)
N/A
|
(0)
-83%
|
(0)
-82%
|
0
N/A
|
8
N/A
|
20
+150%
|
34
+74%
|
50
+46%
|
58
+16%
|
49
-14%
|
47
-5%
|
54
+13%
|
65
+22%
|
88
+34%
|
108
+23%
|
|
| 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
|
(11)
|
(20)
|
(35)
|
(47)
|
(47)
|
(41)
|
(33)
|
(33)
|
(39)
|
(52)
|
(62)
|
|
| 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
|
(3)
N/A
|
0
N/A
|
(1)
N/A
|
3
N/A
|
10
+243%
|
8
-18%
|
14
+70%
|
20
+43%
|
26
+28%
|
36
+36%
|
46
+28%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(37)
|
(49)
|
(55)
|
(66)
|
(38)
|
(35)
|
(34)
|
(30)
|
(33)
|
(31)
|
(31)
|
(31)
|
(30)
|
(34)
|
(39)
|
(46)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(9)
|
(12)
|
(10)
|
(15)
|
(17)
|
(16)
|
(18)
|
(16)
|
(20)
|
|
| 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
|
(8)
|
(14)
|
(24)
|
(29)
|
(24)
|
(19)
|
(10)
|
(6)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
|
| 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
|
(3)
|
(7)
|
(11)
|
(16)
|
(17)
|
(14)
|
(13)
|
(12)
|
(15)
|
(20)
|
(23)
|
|
| Other Operating Expenses |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(34)
|
(34)
|
(34)
|
(34)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(1)
-115%
|
(1)
-55%
|
(1)
+13%
|
(1)
-4%
|
(1)
+28%
|
(1)
+22%
|
(1)
-2%
|
(1)
+7%
|
(1)
-81%
|
(1)
+7%
|
(1)
-12%
|
(1)
+5%
|
(1)
-8%
|
(1)
+25%
|
(1)
+10%
|
(1)
-70%
|
(1)
-15%
|
(2)
-14%
|
(2)
-11%
|
(3)
-86%
|
(3)
-8%
|
(4)
-10%
|
(4)
-6%
|
(37)
-832%
|
(49)
-32%
|
(56)
-13%
|
(66)
-19%
|
(38)
+43%
|
(38)
+1%
|
(34)
+9%
|
(30)
+11%
|
(30)
+1%
|
(20)
+32%
|
(23)
-13%
|
(17)
+27%
|
(9)
+44%
|
(8)
+14%
|
(3)
+66%
|
(1)
+78%
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(3)
|
(6)
|
(17)
|
(25)
|
(22)
|
(34)
|
(38)
|
(37)
|
(27)
|
(3)
|
14
|
18
|
|
| 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
|
(1)
|
(11)
|
(11)
|
(12)
|
(11)
|
(1)
|
(5)
|
(8)
|
(12)
|
(14)
|
(13)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
4
|
5
|
6
|
8
|
|
| Pre-Tax Income |
(0)
N/A
|
(1)
-115%
|
(1)
-55%
|
(1)
+13%
|
(1)
-4%
|
(1)
+28%
|
(0)
+74%
|
(0)
-5%
|
(0)
-15%
|
(0)
-52%
|
(1)
-86%
|
(1)
-17%
|
(1)
+7%
|
(1)
-37%
|
(1)
+27%
|
(1)
+11%
|
(1)
-86%
|
(1)
-11%
|
(2)
-26%
|
(2)
-20%
|
(4)
-81%
|
1
N/A
|
0
-54%
|
0
-71%
|
(33)
N/A
|
(48)
-46%
|
(54)
-13%
|
(65)
-20%
|
(40)
+39%
|
(42)
-5%
|
(61)
-45%
|
(65)
-6%
|
(62)
+5%
|
(64)
-5%
|
(61)
+5%
|
(58)
+6%
|
(40)
+31%
|
(18)
+55%
|
4
N/A
|
12
+234%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
1
|
1
|
1
|
(33)
|
(48)
|
(54)
|
(65)
|
(40)
|
(42)
|
(61)
|
(65)
|
(62)
|
(64)
|
(61)
|
(58)
|
(40)
|
(18)
|
4
|
12
|
|
| Net Income (Common) |
(0)
N/A
|
(1)
-115%
|
(1)
-55%
|
(1)
+13%
|
(1)
-4%
|
(1)
+28%
|
(0)
+74%
|
(0)
-5%
|
(1)
-285%
|
(1)
-16%
|
(1)
-34%
|
(1)
-9%
|
(1)
+23%
|
(1)
-26%
|
(1)
+21%
|
(1)
+8%
|
(2)
-65%
|
(2)
-9%
|
(2)
-21%
|
(2)
-16%
|
(3)
-30%
|
1
N/A
|
1
-30%
|
1
-26%
|
(33)
N/A
|
(48)
-46%
|
(54)
-13%
|
(65)
-20%
|
(40)
+39%
|
(42)
-5%
|
(61)
-45%
|
(65)
-6%
|
(62)
+5%
|
(64)
-5%
|
(61)
+5%
|
(58)
+6%
|
(40)
+31%
|
(18)
+55%
|
4
N/A
|
12
+234%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.06
N/A
|
-0.08
-33%
|
-0.09
-12%
|
-0.11
-22%
|
-0.07
+36%
|
-0.07
N/A
|
-0.09
-29%
|
-0.1
-11%
|
-0.09
+10%
|
-0.09
N/A
|
-0.07
+22%
|
-0.07
N/A
|
-0.05
+29%
|
-0.02
+60%
|
0
N/A
|
0.01
N/A
|
|