Seabridge Gold Inc
TSX:SEA
Income Statement
Earnings Waterfall
Seabridge Gold Inc
Revenue
|
0
CAD
|
Operating Expenses
|
-43m
CAD
|
Operating Income
|
-43m
CAD
|
Other Expenses
|
13.8m
CAD
|
Net Income
|
-29.3m
CAD
|
Income Statement
Seabridge Gold 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 |
(5)
|
(6)
|
(8)
|
(8)
|
(7)
|
(7)
|
(5)
|
(6)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(7)
|
(8)
|
(10)
|
(10)
|
(17)
|
(16)
|
(14)
|
(13)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(6)
|
(15)
|
(16)
|
(14)
|
(20)
|
(16)
|
6
|
14
|
38
|
16
|
4
|
(17)
|
(28)
|
(43)
|
|
Selling, General & Administrative |
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(13)
|
(11)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(8)
|
(17)
|
(17)
|
(16)
|
(22)
|
(13)
|
(13)
|
(14)
|
(15)
|
(16)
|
(15)
|
(17)
|
(17)
|
(17)
|
|
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 |
6
|
6
|
5
|
6
|
7
|
7
|
6
|
4
|
3
|
3
|
3
|
5
|
4
|
4
|
4
|
3
|
3
|
(3)
|
(2)
|
(2)
|
(1)
|
6
|
4
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
(3)
|
19
|
28
|
53
|
32
|
20
|
(0)
|
(11)
|
(26)
|
|
Operating Income |
(5)
N/A
|
(6)
-13%
|
(8)
-32%
|
(8)
+3%
|
(7)
+16%
|
(7)
0%
|
(5)
+19%
|
(6)
-8%
|
(7)
-12%
|
(6)
+3%
|
(6)
-2%
|
(5)
+15%
|
(5)
+2%
|
(7)
-35%
|
(8)
-12%
|
(10)
-21%
|
(10)
-6%
|
(17)
-64%
|
(16)
+5%
|
(14)
+12%
|
(13)
+5%
|
(9)
+35%
|
(10)
-12%
|
(11)
-12%
|
(12)
-9%
|
(12)
+4%
|
(13)
-9%
|
(6)
+55%
|
(15)
-161%
|
(16)
-4%
|
(14)
+10%
|
(20)
-44%
|
(16)
+19%
|
6
N/A
|
14
+150%
|
38
+166%
|
16
-59%
|
4
-77%
|
(17)
N/A
|
(28)
-72%
|
(43)
-51%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(3)
|
(4)
|
(14)
|
(14)
|
(9)
|
(4)
|
(4)
|
5
|
|
Non-Reccuring Items |
(3)
|
(2)
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
0
|
1
|
1
|
0
|
1
|
2
|
2
|
2
|
0
|
(1)
|
(0)
|
(1)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
22
|
22
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(8)
N/A
|
(8)
+2%
|
(7)
+11%
|
(6)
+6%
|
(7)
-13%
|
(8)
-8%
|
(7)
+13%
|
(7)
-12%
|
(6)
+15%
|
(6)
+11%
|
(5)
+7%
|
(3)
+37%
|
(4)
-30%
|
(4)
+4%
|
(4)
-5%
|
(7)
-66%
|
(8)
-12%
|
(17)
-107%
|
(17)
+1%
|
(14)
+13%
|
(15)
-3%
|
(9)
+40%
|
(10)
-13%
|
(13)
-29%
|
(12)
+6%
|
(12)
+6%
|
(13)
-9%
|
(5)
+57%
|
(16)
-188%
|
(17)
-7%
|
6
N/A
|
1
-85%
|
6
+488%
|
3
-55%
|
9
+279%
|
23
+139%
|
1
-96%
|
(6)
N/A
|
(21)
-264%
|
(32)
-55%
|
(38)
-17%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(6)
|
(5)
|
(4)
|
(5)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(0)
|
(2)
|
(2)
|
(3)
|
(7)
|
(5)
|
(4)
|
(3)
|
0
|
1
|
1
|
(0)
|
0
|
1
|
1
|
(4)
|
(4)
|
(5)
|
(4)
|
(6)
|
(13)
|
(8)
|
(6)
|
(1)
|
0
|
9
|
|
Income from Continuing Operations |
(14)
|
(13)
|
(11)
|
(12)
|
(13)
|
(13)
|
(11)
|
(11)
|
(9)
|
(9)
|
(9)
|
(7)
|
(7)
|
(7)
|
(6)
|
(8)
|
(10)
|
(19)
|
(20)
|
(21)
|
(20)
|
(13)
|
(13)
|
(13)
|
(12)
|
(11)
|
(13)
|
(5)
|
(15)
|
(16)
|
3
|
(3)
|
1
|
(1)
|
3
|
9
|
(7)
|
(12)
|
(22)
|
(32)
|
(29)
|
|
Net Income (Common) |
(14)
N/A
|
(13)
+8%
|
(11)
+15%
|
(12)
-7%
|
(13)
-13%
|
(13)
0%
|
(11)
+17%
|
(11)
+2%
|
(9)
+15%
|
(9)
+0%
|
(9)
-4%
|
(7)
+25%
|
(7)
-3%
|
(7)
+9%
|
(6)
+3%
|
(8)
-19%
|
(10)
-34%
|
(19)
-86%
|
(20)
-4%
|
(21)
-7%
|
(20)
+6%
|
(13)
+33%
|
(13)
+3%
|
(13)
+2%
|
(12)
+9%
|
(11)
+8%
|
(13)
-19%
|
(5)
+59%
|
(15)
-185%
|
(16)
-7%
|
3
N/A
|
(3)
N/A
|
1
N/A
|
(1)
N/A
|
3
N/A
|
9
+171%
|
(7)
N/A
|
(12)
-61%
|
(22)
-85%
|
(32)
-47%
|
(29)
+9%
|
|
EPS (Diluted) |
-0.29
N/A
|
-0.26
+10%
|
-0.22
+15%
|
-0.24
-9%
|
-0.27
-13%
|
-0.27
N/A
|
-0.22
+19%
|
-0.21
+5%
|
-0.18
+14%
|
-0.18
N/A
|
-0.19
-6%
|
-0.15
+21%
|
-0.14
+7%
|
-0.13
+7%
|
-0.12
+8%
|
-0.14
-17%
|
-0.18
-29%
|
-0.33
-83%
|
-0.34
-3%
|
-0.36
-6%
|
-0.34
+6%
|
-0.23
+32%
|
-0.22
+4%
|
-0.21
+5%
|
-0.19
+10%
|
-0.17
+11%
|
-0.2
-18%
|
-0.09
+55%
|
-0.23
-156%
|
-0.23
N/A
|
0.02
N/A
|
-0.06
N/A
|
0.01
N/A
|
-0.01
N/A
|
0.04
N/A
|
0.11
+175%
|
-0.09
N/A
|
-0.14
-56%
|
-0.27
-93%
|
-0.39
-44%
|
-0.35
+10%
|