Avanti Energy Inc
XTSX:AVN
Income Statement
Earnings Waterfall
Avanti Energy Inc
Revenue
|
0
CAD
|
Operating Expenses
|
-5.7m
CAD
|
Operating Income
|
-5.7m
CAD
|
Other Expenses
|
-232.1k
CAD
|
Net Income
|
-5.9m
CAD
|
Income Statement
Avanti Energy Inc
Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+338%
|
0
+37%
|
0
N/A
|
0
-13%
|
0
-64%
|
0
-70%
|
0
-10%
|
0
-50%
|
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 |
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(4)
|
(8)
|
(11)
|
(13)
|
(12)
|
(10)
|
(8)
|
(7)
|
(7)
|
(6)
|
|
Selling, General & Administrative |
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(4)
|
(7)
|
(9)
|
(11)
|
(10)
|
(9)
|
(7)
|
(6)
|
(5)
|
(5)
|
|
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)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
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
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
Operating Income |
(1)
N/A
|
(2)
-103%
|
(3)
-25%
|
(3)
+3%
|
(2)
+13%
|
(2)
+20%
|
(1)
+16%
|
(1)
+24%
|
(1)
+10%
|
(0)
+60%
|
(3)
-567%
|
(3)
-2%
|
(3)
-2%
|
(1)
+72%
|
(0)
+57%
|
(1)
-50%
|
(0)
+4%
|
(1)
-56%
|
(1)
+10%
|
(1)
+12%
|
(1)
-13%
|
(1)
+12%
|
(5)
-797%
|
(5)
+1%
|
(5)
+1%
|
(0)
+93%
|
(0)
+57%
|
(0)
+40%
|
(0)
+66%
|
(1)
-1 531%
|
(1)
-112%
|
(4)
-265%
|
(8)
-87%
|
(11)
-36%
|
(13)
-19%
|
(12)
+8%
|
(10)
+15%
|
(8)
+16%
|
(7)
+16%
|
(7)
+5%
|
(6)
+13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
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)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
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)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(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
|
|
Pre-Tax Income |
(1)
N/A
|
(2)
-105%
|
(3)
-25%
|
(3)
+2%
|
(2)
+13%
|
(2)
+20%
|
(1)
+16%
|
(1)
+23%
|
(1)
+6%
|
(2)
-122%
|
(3)
-13%
|
(3)
-1%
|
(3)
-1%
|
(1)
+68%
|
(0)
+47%
|
(1)
-32%
|
(1)
-6%
|
(1)
-29%
|
(1)
+7%
|
(1)
+6%
|
(1)
-3%
|
(5)
-620%
|
(5)
0%
|
(5)
+0%
|
(5)
+1%
|
(0)
+94%
|
(0)
+32%
|
(0)
+47%
|
(0)
+70%
|
(1)
-1 465%
|
(1)
-112%
|
(4)
-264%
|
(8)
-88%
|
(11)
-36%
|
(13)
-20%
|
(12)
+8%
|
(10)
+16%
|
(8)
+16%
|
(7)
+17%
|
(7)
+2%
|
(6)
+12%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
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
|
|
Income from Continuing Operations |
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(5)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(4)
|
(8)
|
(11)
|
(13)
|
(12)
|
(10)
|
(8)
|
(7)
|
(7)
|
(6)
|
|
Net Income (Common) |
(1)
N/A
|
(2)
-105%
|
(3)
-25%
|
(3)
+2%
|
(2)
+13%
|
(2)
+20%
|
(1)
+16%
|
(1)
+23%
|
(1)
+6%
|
(2)
-122%
|
(3)
-13%
|
(3)
-1%
|
(3)
-1%
|
(1)
+68%
|
(0)
+47%
|
(1)
-32%
|
(1)
-6%
|
(1)
-29%
|
(1)
+7%
|
(1)
+6%
|
(1)
-3%
|
(5)
-620%
|
(5)
0%
|
(5)
+0%
|
(5)
+1%
|
(0)
+94%
|
(0)
+32%
|
(0)
+47%
|
(0)
+70%
|
(1)
-1 465%
|
(1)
-112%
|
(4)
-264%
|
(8)
-88%
|
(11)
-36%
|
(13)
-20%
|
(12)
+8%
|
(10)
+16%
|
(8)
+16%
|
(7)
+17%
|
(7)
+2%
|
(6)
+12%
|
|
EPS (Diluted) |
-3.74
N/A
|
-8.99
-140%
|
-6.61
+26%
|
-5.38
+19%
|
-4.65
+14%
|
-3.9
+16%
|
-3.14
+19%
|
-1.93
+39%
|
-1.72
+11%
|
-2.07
-20%
|
-4.26
-106%
|
-4.01
+6%
|
-4.24
-6%
|
-0.69
+84%
|
-0.72
-4%
|
-0.86
-19%
|
-0.89
-3%
|
-0.54
+39%
|
-0.54
N/A
|
-0.5
+7%
|
-0.52
-4%
|
-1.87
-260%
|
-3.74
-100%
|
-2.97
+21%
|
-0.77
+74%
|
-0.06
+92%
|
-0.01
+83%
|
-0.01
N/A
|
0
N/A
|
-0.04
N/A
|
-0.03
+25%
|
-0.1
-233%
|
-0.16
-60%
|
-0.26
-63%
|
-0.24
+8%
|
-0.2
+17%
|
-0.19
+5%
|
-0.14
+26%
|
-0.11
+21%
|
-0.1
+9%
|
-0.08
+20%
|