Silver X Mining Corp
XTSX:AGX
Income Statement
Earnings Waterfall
Silver X Mining Corp
Revenue
|
15.2m
USD
|
Cost of Revenue
|
-17.1m
USD
|
Gross Profit
|
-1.9m
USD
|
Operating Expenses
|
-6.3m
USD
|
Operating Income
|
-8.2m
USD
|
Other Expenses
|
-3m
USD
|
Net Income
|
-11.1m
USD
|
Income Statement
Silver X Mining Corp
Nov-2020 | Feb-2021 | May-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
4
+43%
|
4
+2%
|
7
+76%
|
10
+35%
|
14
+39%
|
17
+24%
|
19
+9%
|
15
-18%
|
|
Gross Profit | |||||||||||||
Cost of Revenue |
0
|
0
|
0
|
(5)
|
(10)
|
(9)
|
(11)
|
(10)
|
(14)
|
(16)
|
(18)
|
(17)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
(5)
-185%
|
(4)
+19%
|
(4)
+8%
|
(0)
+96%
|
(0)
-174%
|
2
N/A
|
1
-46%
|
(2)
N/A
|
|
Operating Income | |||||||||||||
Operating Expenses |
(2)
|
(4)
|
(5)
|
(9)
|
(7)
|
(8)
|
(8)
|
(4)
|
(4)
|
(7)
|
(7)
|
(6)
|
|
Selling, General & Administrative |
(2)
|
(3)
|
(4)
|
(9)
|
(6)
|
(7)
|
(7)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
|
Research & Development |
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Depreciation & Amortization |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
|
Operating Income |
(2)
N/A
|
(4)
-51%
|
(5)
-27%
|
(11)
-142%
|
(12)
-8%
|
(12)
+3%
|
(12)
-1%
|
(4)
+69%
|
(5)
-21%
|
(5)
-20%
|
(6)
-12%
|
(8)
-35%
|
|
Pre-Tax Income | |||||||||||||
Interest Income Expense |
0
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
(3)
|
0
|
0
|
0
|
|
Pre-Tax Income |
(2)
N/A
|
(4)
-51%
|
(5)
-27%
|
(13)
-166%
|
(15)
-21%
|
(15)
+2%
|
(15)
-3%
|
(6)
+61%
|
(9)
-45%
|
(6)
+25%
|
(7)
-3%
|
(10)
-44%
|
|
Net Income | |||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
(1)
|
(2)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
(2)
|
(4)
|
(5)
|
(13)
|
(13)
|
(13)
|
(13)
|
(4)
|
(9)
|
(9)
|
(9)
|
(11)
|
|
Net Income (Common) |
(2)
N/A
|
(4)
-51%
|
(3)
+7%
|
(11)
-226%
|
(13)
-17%
|
(13)
+4%
|
(13)
-2%
|
(4)
+69%
|
(9)
-132%
|
(9)
+6%
|
(9)
-1%
|
(11)
-26%
|
|
EPS (Diluted) |
-0.07
N/A
|
-0.15
-114%
|
-0.03
+80%
|
-0.11
-267%
|
-0.15
-36%
|
-0.11
+27%
|
-0.11
N/A
|
-0.03
+73%
|
-0.07
-133%
|
-0.06
+14%
|
-0.06
N/A
|
-0.07
-17%
|