Osisko Mining Inc
TSX:OSK
Income Statement
Earnings Waterfall
Osisko Mining Inc
Revenue
|
0
CAD
|
Operating Expenses
|
-30.9m
CAD
|
Operating Income
|
-30.9m
CAD
|
Other Expenses
|
254.3m
CAD
|
Net Income
|
223.4m
CAD
|
Income Statement
Osisko Mining Inc
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
|
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 |
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(5)
|
(6)
|
(8)
|
(10)
|
(9)
|
(7)
|
(9)
|
(8)
|
(5)
|
(0)
|
(1)
|
(1)
|
(3)
|
(12)
|
(13)
|
(15)
|
(13)
|
(7)
|
(3)
|
(6)
|
(1)
|
(8)
|
(19)
|
8
|
15
|
8
|
32
|
28
|
16
|
17
|
(21)
|
(31)
|
(29)
|
(31)
|
|
Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(4)
|
(6)
|
(10)
|
(12)
|
(12)
|
(14)
|
(18)
|
(23)
|
(25)
|
(26)
|
(28)
|
(26)
|
(26)
|
(25)
|
(21)
|
(20)
|
(20)
|
(21)
|
(23)
|
(28)
|
(27)
|
(27)
|
(25)
|
(21)
|
(18)
|
(23)
|
(27)
|
(21)
|
(24)
|
(21)
|
(22)
|
(27)
|
(23)
|
(22)
|
|
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)
|
|
Other Operating Expenses |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
4
|
7
|
9
|
15
|
20
|
26
|
28
|
25
|
22
|
14
|
8
|
5
|
7
|
14
|
20
|
22
|
26
|
19
|
5
|
29
|
33
|
31
|
59
|
49
|
40
|
38
|
1
|
(3)
|
(6)
|
(9)
|
|
Operating Income |
(2)
N/A
|
(3)
-40%
|
(4)
-9%
|
(4)
-13%
|
(3)
+30%
|
(3)
-5%
|
(2)
+21%
|
(5)
-98%
|
(6)
-28%
|
(8)
-37%
|
(10)
-21%
|
(9)
+12%
|
(7)
+16%
|
(9)
-24%
|
(8)
+14%
|
(5)
+30%
|
(0)
+97%
|
(1)
-276%
|
(1)
-120%
|
(3)
-135%
|
(12)
-251%
|
(13)
-12%
|
(15)
-14%
|
(13)
+14%
|
(7)
+43%
|
(3)
+65%
|
(6)
-127%
|
(1)
+76%
|
(8)
-440%
|
(19)
-160%
|
8
N/A
|
15
+86%
|
8
-48%
|
32
+313%
|
28
-12%
|
16
-43%
|
17
+6%
|
(21)
N/A
|
(31)
-48%
|
(29)
+6%
|
(31)
-7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
6
|
11
|
10
|
3
|
3
|
(1)
|
1
|
3
|
(3)
|
(5)
|
(7)
|
(3)
|
(0)
|
2
|
0
|
3
|
(6)
|
9
|
26
|
26
|
38
|
25
|
1
|
(5)
|
(11)
|
(21)
|
(14)
|
(12)
|
(8)
|
210
|
218
|
221
|
|
Non-Reccuring Items |
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
0
|
(2)
|
(3)
|
0
|
0
|
(0)
|
(7)
|
(34)
|
(32)
|
(53)
|
(47)
|
(20)
|
(20)
|
(14)
|
(13)
|
0
|
(15)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
Pre-Tax Income |
(4)
N/A
|
(3)
+14%
|
(3)
-8%
|
(4)
-14%
|
(3)
+29%
|
(3)
0%
|
(2)
+24%
|
(4)
-70%
|
(5)
-46%
|
(3)
+33%
|
(1)
+78%
|
(0)
+51%
|
(4)
-884%
|
(6)
-51%
|
(8)
-50%
|
(7)
+21%
|
0
N/A
|
(4)
N/A
|
(6)
-60%
|
(10)
-66%
|
(21)
-103%
|
(47)
-122%
|
(44)
+5%
|
(66)
-47%
|
(51)
+21%
|
(28)
+45%
|
(17)
+39%
|
11
N/A
|
5
-58%
|
18
+306%
|
18
-3%
|
17
-7%
|
3
-81%
|
21
+571%
|
8
-64%
|
2
-78%
|
4
+138%
|
(30)
N/A
|
179
N/A
|
188
+6%
|
190
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(14)
|
(18)
|
(25)
|
(28)
|
(16)
|
(13)
|
(13)
|
(16)
|
(23)
|
(27)
|
(24)
|
(20)
|
(22)
|
(18)
|
(21)
|
(30)
|
(31)
|
(26)
|
(26)
|
(18)
|
(10)
|
(10)
|
(1)
|
29
|
33
|
33
|
|
Income from Continuing Operations |
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(4)
|
(5)
|
(3)
|
(1)
|
(0)
|
(5)
|
(7)
|
(10)
|
(21)
|
(18)
|
(29)
|
(35)
|
(27)
|
(34)
|
(60)
|
(61)
|
(88)
|
(79)
|
(52)
|
(38)
|
(11)
|
(13)
|
(3)
|
(12)
|
(14)
|
(23)
|
(5)
|
(10)
|
(9)
|
(6)
|
(31)
|
207
|
222
|
223
|
|
Net Income (Common) |
(9)
N/A
|
(9)
+9%
|
(4)
+55%
|
(19)
-401%
|
(19)
+0%
|
(27)
-40%
|
(25)
+8%
|
(12)
+53%
|
(13)
-10%
|
(3)
+74%
|
(1)
+76%
|
(0)
+56%
|
(5)
-1 314%
|
(7)
-36%
|
(10)
-39%
|
(21)
-110%
|
(18)
+13%
|
(29)
-59%
|
(35)
-21%
|
(27)
+22%
|
(34)
-27%
|
(60)
-77%
|
(61)
-1%
|
(88)
-45%
|
(79)
+11%
|
(52)
+34%
|
(38)
+28%
|
(11)
+71%
|
(13)
-20%
|
(3)
+81%
|
(12)
-372%
|
(14)
-17%
|
(23)
-64%
|
(5)
+78%
|
(10)
-100%
|
(9)
+13%
|
(6)
+33%
|
(31)
-431%
|
207
N/A
|
222
+7%
|
223
+1%
|
|
EPS (Diluted) |
-6.31
N/A
|
-5.76
+9%
|
-0.54
+91%
|
-3.88
-619%
|
-4.92
-27%
|
-5.43
-10%
|
-4.37
+20%
|
-2.36
+46%
|
-0.58
+75%
|
-0.04
+93%
|
0
N/A
|
0
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.06
-50%
|
-0.12
-100%
|
-0.1
+17%
|
-0.14
-40%
|
-0.17
-21%
|
-0.12
+29%
|
-0.15
-25%
|
-0.24
-60%
|
-0.24
N/A
|
-0.34
-42%
|
-0.29
+15%
|
-0.17
+41%
|
-0.14
+18%
|
-0.04
+71%
|
-0.04
N/A
|
0
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.07
-75%
|
-0.02
+71%
|
-0.03
-50%
|
-0.03
N/A
|
-0.02
+33%
|
-0.09
-350%
|
0.52
N/A
|
0.56
+8%
|
0.59
+5%
|