Nevada Copper Corp
TSX:NCU
Income Statement
Earnings Waterfall
Nevada Copper Corp
Revenue
|
4.6m
USD
|
Cost of Revenue
|
-33.3m
USD
|
Gross Profit
|
-28.8m
USD
|
Operating Expenses
|
-33.1m
USD
|
Operating Income
|
-61.8m
USD
|
Other Expenses
|
953k
USD
|
Net Income
|
-60.9m
USD
|
Income Statement
Nevada Copper 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
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
|
4
N/A
|
6
+47%
|
6
N/A
|
0
N/A
|
7
N/A
|
10
+42%
|
9
-10%
|
9
N/A
|
4
-56%
|
(1)
N/A
|
0
N/A
|
5
N/A
|
|
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)
|
(23)
|
0
|
0
|
(28)
|
(34)
|
(34)
|
(34)
|
(17)
|
(4)
|
(20)
|
(33)
|
|
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
|
(7)
N/A
|
(16)
-144%
|
0
N/A
|
0
N/A
|
(21)
N/A
|
(24)
-11%
|
(25)
-4%
|
(25)
N/A
|
(14)
+45%
|
(5)
+63%
|
(20)
-305%
|
(29)
-41%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(18)
|
(19)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(15)
|
(4)
|
(3)
|
(4)
|
(6)
|
(9)
|
(11)
|
(10)
|
(11)
|
(8)
|
(7)
|
(8)
|
(7)
|
(10)
|
(11)
|
(9)
|
(10)
|
(12)
|
(27)
|
(5)
|
(7)
|
(3)
|
(21)
|
(30)
|
(42)
|
(55)
|
(42)
|
(33)
|
|
Selling, General & Administrative |
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(9)
|
(11)
|
(10)
|
(11)
|
(8)
|
(7)
|
(7)
|
(7)
|
(10)
|
(11)
|
(9)
|
(10)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
(9)
|
(14)
|
(22)
|
(27)
|
(25)
|
(19)
|
|
Research & Development |
(1)
|
(1)
|
(1)
|
(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
|
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
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
Other Operating Expenses |
(14)
|
(15)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(11)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(23)
|
0
|
(3)
|
0
|
(12)
|
(14)
|
(18)
|
(25)
|
(14)
|
(12)
|
|
Operating Income |
(18)
N/A
|
(19)
-4%
|
(5)
+72%
|
(5)
+5%
|
(5)
-2%
|
(5)
+11%
|
(4)
+24%
|
(3)
+11%
|
(2)
+27%
|
(2)
-7%
|
(2)
+28%
|
(2)
-36%
|
(4)
-47%
|
(15)
-316%
|
(4)
+76%
|
(3)
+20%
|
(4)
-48%
|
(6)
-32%
|
(9)
-60%
|
(11)
-20%
|
(10)
+8%
|
(11)
-10%
|
(8)
+24%
|
(7)
+18%
|
(8)
-10%
|
(7)
+13%
|
(10)
-58%
|
(11)
-1%
|
(9)
+15%
|
(16)
-81%
|
(28)
-72%
|
(21)
+25%
|
(5)
+76%
|
(28)
-469%
|
(27)
+5%
|
(46)
-71%
|
(54)
-19%
|
(56)
-2%
|
(60)
-7%
|
(62)
-4%
|
(62)
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(4)
|
(5)
|
(4)
|
(6)
|
(12)
|
(12)
|
(13)
|
(9)
|
(3)
|
(13)
|
(11)
|
(10)
|
(4)
|
(2)
|
2
|
(0)
|
(2)
|
(5)
|
(11)
|
(8)
|
(2)
|
1
|
2
|
1
|
1
|
(6)
|
(3)
|
1
|
(2)
|
3
|
(12)
|
10
|
9
|
17
|
42
|
7
|
(2)
|
(28)
|
(25)
|
(13)
|
3
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(11)
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
(8)
|
0
|
1
|
1
|
1
|
(3)
|
(4)
|
(10)
|
(9)
|
(5)
|
0
|
1
|
(3)
|
(3)
|
(3)
|
(302)
|
(301)
|
(300)
|
(303)
|
(4)
|
(3)
|
|
Total Other Income |
0
|
0
|
0
|
1
|
(0)
|
(1)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
(10)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Pre-Tax Income |
(22)
N/A
|
(24)
-8%
|
(9)
+62%
|
(10)
-13%
|
(17)
-65%
|
(17)
+1%
|
(17)
+1%
|
(13)
+20%
|
(5)
+63%
|
(15)
-210%
|
(25)
-61%
|
(24)
+3%
|
(29)
-19%
|
(17)
+42%
|
(1)
+93%
|
(3)
-144%
|
(7)
-121%
|
(19)
-187%
|
(28)
-50%
|
(27)
+4%
|
(20)
+26%
|
(10)
+51%
|
(5)
+47%
|
(4)
+21%
|
(5)
-31%
|
(15)
-179%
|
(18)
-19%
|
(20)
-10%
|
(20)
-3%
|
(19)
+7%
|
(40)
-112%
|
(10)
+76%
|
1
N/A
|
(14)
N/A
|
12
N/A
|
(341)
N/A
|
(358)
-5%
|
(385)
-7%
|
(388)
-1%
|
(79)
+80%
|
(61)
+23%
|
|
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 |
(22)
|
(24)
|
(9)
|
(10)
|
(17)
|
(17)
|
(17)
|
(13)
|
(5)
|
(15)
|
(25)
|
(24)
|
(29)
|
(17)
|
(1)
|
(3)
|
(7)
|
(19)
|
(28)
|
(27)
|
(20)
|
(10)
|
(5)
|
(4)
|
(5)
|
(15)
|
(18)
|
(20)
|
(20)
|
(19)
|
(40)
|
(10)
|
1
|
(14)
|
12
|
(341)
|
(358)
|
(385)
|
(388)
|
(79)
|
(61)
|
|
Net Income (Common) |
(22)
N/A
|
(24)
-8%
|
(9)
+62%
|
(10)
-13%
|
(17)
-65%
|
(17)
+1%
|
(17)
+1%
|
(13)
+20%
|
(5)
+63%
|
(15)
-210%
|
(25)
-61%
|
(24)
+3%
|
(29)
-19%
|
(17)
+42%
|
(1)
+93%
|
(3)
-144%
|
(7)
-121%
|
(19)
-187%
|
(28)
-50%
|
(27)
+4%
|
(20)
+26%
|
(10)
+51%
|
(5)
+47%
|
(4)
+21%
|
(5)
-31%
|
(15)
-179%
|
(18)
-19%
|
(20)
-10%
|
(20)
-3%
|
(19)
+7%
|
(40)
-112%
|
(10)
+76%
|
1
N/A
|
(14)
N/A
|
12
N/A
|
(341)
N/A
|
(358)
-5%
|
(385)
-7%
|
(388)
-1%
|
(79)
+80%
|
(61)
+23%
|
|
EPS (Diluted) |
-2.75
N/A
|
-2.96
-8%
|
-1.13
+62%
|
-1.27
-12%
|
-2.12
-67%
|
-2.1
+1%
|
-2.09
+0%
|
-1.67
+20%
|
-0.62
+63%
|
-1.92
-210%
|
-3.01
-57%
|
-2.75
+9%
|
-3.41
-24%
|
-1.9
+44%
|
-0.15
+92%
|
-0.31
-107%
|
-0.72
-132%
|
-0.78
-8%
|
-0.63
+19%
|
-0.42
+33%
|
-0.4
+5%
|
-0.14
+65%
|
-0.08
+43%
|
-0.06
+25%
|
-0.07
-17%
|
-0.2
-186%
|
-0.21
-5%
|
-0.14
+33%
|
-0.19
-36%
|
-0.1
+47%
|
-0.23
-130%
|
-0.06
+74%
|
0
N/A
|
-0.05
N/A
|
0.02
N/A
|
-0.76
N/A
|
-0.74
+3%
|
-0.53
+28%
|
-0.44
+17%
|
-0.05
+89%
|
-0.06
-20%
|