Victoria Gold Corp
TSX:VGCX
Income Statement
Earnings Waterfall
Victoria Gold Corp
Revenue
|
416.9m
CAD
|
Cost of Revenue
|
-336.6m
CAD
|
Gross Profit
|
80.3m
CAD
|
Operating Expenses
|
-9.9m
CAD
|
Operating Income
|
70.4m
CAD
|
Other Expenses
|
-45.2m
CAD
|
Net Income
|
25.1m
CAD
|
Income Statement
Victoria Gold Corp
Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-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
|
81
N/A
|
179
+122%
|
241
+35%
|
305
+26%
|
344
+13%
|
357
+4%
|
353
-1%
|
359
+2%
|
340
-5%
|
322
-5%
|
359
+12%
|
408
+14%
|
413
+1%
|
417
+1%
|
|
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
|
(47)
|
(102)
|
(140)
|
(181)
|
(200)
|
(206)
|
(201)
|
(207)
|
(226)
|
(234)
|
(277)
|
(324)
|
(324)
|
(337)
|
|
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
|
33
N/A
|
76
+130%
|
101
+33%
|
124
+22%
|
144
+16%
|
151
+5%
|
152
+1%
|
153
+0%
|
115
-25%
|
88
-24%
|
83
-6%
|
84
+2%
|
88
+5%
|
80
-9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(9)
|
(9)
|
(9)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
(6)
|
(7)
|
1
|
(22)
|
(25)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(11)
|
(9)
|
(14)
|
(14)
|
(12)
|
(10)
|
|
Selling, General & Administrative |
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(9)
|
(10)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(11)
|
(9)
|
(9)
|
(9)
|
(7)
|
(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
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
(16)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
0
|
|
Operating Income |
(5)
N/A
|
(4)
+20%
|
(3)
+25%
|
(3)
N/A
|
(3)
+13%
|
(3)
-8%
|
(3)
-4%
|
(9)
-217%
|
(9)
+1%
|
(9)
+1%
|
(3)
+71%
|
(3)
N/A
|
(3)
-15%
|
(3)
-10%
|
(5)
-36%
|
(5)
-18%
|
(6)
-13%
|
(6)
-5%
|
(6)
+10%
|
(8)
-35%
|
(8)
+3%
|
(8)
-1%
|
(8)
-8%
|
(6)
+22%
|
(7)
-6%
|
1
N/A
|
(22)
N/A
|
9
N/A
|
67
+678%
|
92
+37%
|
115
+25%
|
135
+18%
|
143
+6%
|
144
+1%
|
144
0%
|
103
-28%
|
79
-23%
|
68
-14%
|
70
+3%
|
77
+9%
|
70
-8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
(1)
|
0
|
1
|
1
|
3
|
2
|
2
|
1
|
2
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
(1)
|
7
|
4
|
(1)
|
(1)
|
(29)
|
(70)
|
(57)
|
(43)
|
(51)
|
15
|
17
|
20
|
2
|
(17)
|
(3)
|
(11)
|
(16)
|
(30)
|
(30)
|
(24)
|
(25)
|
|
Non-Reccuring Items |
(3)
|
(1)
|
(0)
|
0
|
0
|
0
|
(7)
|
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
|
(5)
|
0
|
0
|
0
|
0
|
|
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)
|
6
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Pre-Tax Income |
(7)
N/A
|
(7)
+7%
|
(4)
+46%
|
(2)
+31%
|
(2)
+38%
|
(0)
+93%
|
(7)
-7 200%
|
(7)
N/A
|
(8)
-10%
|
(7)
+8%
|
(2)
+73%
|
(2)
-5%
|
(3)
-24%
|
(3)
-12%
|
(4)
-38%
|
(4)
-3%
|
(6)
-39%
|
(6)
-4%
|
(6)
+5%
|
(9)
-63%
|
(1)
+87%
|
(4)
-208%
|
(9)
-149%
|
(8)
+16%
|
(36)
-362%
|
(69)
-94%
|
(79)
-15%
|
(34)
+57%
|
23
N/A
|
107
+373%
|
131
+23%
|
154
+18%
|
144
-7%
|
126
-12%
|
140
+11%
|
91
-35%
|
57
-37%
|
37
-36%
|
39
+7%
|
52
+32%
|
43
-16%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
0
|
0
|
1
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
0
|
0
|
3
|
3
|
0
|
0
|
2
|
(3)
|
2
|
2
|
2
|
(2)
|
(6)
|
(8)
|
(13)
|
(22)
|
(35)
|
(34)
|
(32)
|
(29)
|
(21)
|
(22)
|
(17)
|
(20)
|
(18)
|
(18)
|
|
Income from Continuing Operations |
(8)
|
(8)
|
(3)
|
(2)
|
(1)
|
1
|
(8)
|
(7)
|
(8)
|
(7)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(7)
|
1
|
(2)
|
(12)
|
(6)
|
(33)
|
(67)
|
(82)
|
(40)
|
15
|
94
|
108
|
120
|
110
|
95
|
110
|
70
|
35
|
20
|
19
|
33
|
25
|
|
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
|
1
|
0
|
1
|
1
|
0
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
|
Net Income (Common) |
(8)
N/A
|
(8)
+6%
|
(3)
+57%
|
(2)
+32%
|
(1)
+74%
|
1
N/A
|
(8)
N/A
|
(7)
+3%
|
(8)
-10%
|
(7)
+8%
|
(2)
+76%
|
(2)
-11%
|
(3)
-25%
|
(2)
+32%
|
(1)
+59%
|
(1)
-14%
|
(2)
-200%
|
(3)
-29%
|
(3)
-3%
|
(7)
-103%
|
1
N/A
|
(2)
N/A
|
(12)
-700%
|
(6)
+48%
|
(33)
-439%
|
(67)
-102%
|
(82)
-21%
|
(40)
+51%
|
15
N/A
|
95
+514%
|
109
+15%
|
120
+10%
|
111
-8%
|
95
-14%
|
111
+17%
|
72
-35%
|
37
-49%
|
21
-42%
|
20
-6%
|
33
+66%
|
25
-24%
|
|
EPS (Diluted) |
-0.37
N/A
|
-0.35
+5%
|
-0.15
+57%
|
-0.11
+27%
|
-0.04
+64%
|
0.02
N/A
|
-0.33
N/A
|
-0.33
N/A
|
-0.35
-6%
|
-0.32
+9%
|
-0.08
+75%
|
-0.08
N/A
|
-0.1
-25%
|
-0.07
+30%
|
-0.02
+71%
|
-0.03
-50%
|
-0.07
-133%
|
-0.09
-29%
|
-0.09
N/A
|
-0.16
-78%
|
0.01
N/A
|
-0.04
N/A
|
-0.24
-500%
|
-0.11
+54%
|
-0.6
-445%
|
-1.17
-95%
|
-1.35
-15%
|
-0.61
+55%
|
0.24
N/A
|
1.43
+496%
|
1.65
+15%
|
1.82
+10%
|
1.69
-7%
|
1.44
-15%
|
1.64
+14%
|
1.11
-32%
|
0.57
-49%
|
0.32
-44%
|
0.3
-6%
|
0.5
+67%
|
0.38
-24%
|