Silver X Mining Corp
XTSX:AGX
Income Statement
Earnings Waterfall
Silver X Mining Corp
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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| 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%
|
16
+3%
|
16
+1%
|
17
+10%
|
20
+17%
|
22
+7%
|
22
+2%
|
21
-4%
|
21
0%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
(5)
|
(10)
|
(9)
|
(11)
|
(10)
|
(14)
|
(16)
|
(18)
|
(17)
|
(18)
|
(18)
|
(19)
|
(22)
|
(22)
|
(22)
|
(21)
|
(20)
|
|
| 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
|
(3)
-35%
|
(2)
+16%
|
(1)
+43%
|
(1)
+6%
|
(1)
+47%
|
0
N/A
|
0
+186%
|
2
+264%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(2)
|
(4)
|
(5)
|
(9)
|
(7)
|
(8)
|
(8)
|
(4)
|
(4)
|
(7)
|
(7)
|
(6)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(3)
|
(2)
|
|
| Selling, General & Administrative |
(2)
|
(3)
|
(4)
|
(9)
|
(6)
|
(7)
|
(7)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
| Research & Development |
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(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
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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%
|
(6)
+26%
|
(6)
+6%
|
(5)
+18%
|
(5)
-4%
|
(4)
+19%
|
(2)
+53%
|
(2)
-25%
|
(1)
+64%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
0
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
(3)
|
0
|
0
|
0
|
(4)
|
(4)
|
(3)
|
(3)
|
1
|
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
|
|
| 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%
|
(11)
-13%
|
(11)
+1%
|
(9)
+17%
|
(8)
+5%
|
(3)
+59%
|
(2)
+28%
|
(3)
-10%
|
(1)
+59%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
(2)
|
(4)
|
(5)
|
(13)
|
(13)
|
(13)
|
(13)
|
(4)
|
(9)
|
(9)
|
(9)
|
(11)
|
(12)
|
(13)
|
(12)
|
(12)
|
(4)
|
(4)
|
(3)
|
(2)
|
|
| 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%
|
(12)
-12%
|
(13)
-3%
|
(12)
+8%
|
(12)
0%
|
(4)
+62%
|
(4)
+20%
|
(3)
+2%
|
(2)
+53%
|
|
| 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%
|
-0.08
-14%
|
-0.08
N/A
|
-0.07
+12%
|
-0.07
N/A
|
-0.02
+71%
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
|