BonTerra Resources Inc
XTSX:BTR
Income Statement
Earnings Waterfall
BonTerra Resources Inc
Income Statement
BonTerra Resources Inc
| May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | 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 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest 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
|
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
|
|
| 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
|
3
N/A
|
6
+71%
|
0
N/A
|
6
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
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
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
|
|
| 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
|
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
|
(6)
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 |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(7)
|
(6)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(8)
|
(14)
|
(21)
|
(22)
|
(34)
|
(101)
|
(108)
|
(45)
|
(202)
|
(18)
|
(126)
|
(27)
|
(28)
|
(25)
|
(22)
|
(36)
|
(35)
|
(38)
|
(40)
|
(35)
|
(28)
|
(25)
|
(37)
|
(33)
|
(13)
|
(17)
|
(14)
|
(14)
|
(17)
|
(11)
|
(11)
|
(9)
|
(9)
|
|
| Selling, General & Administrative |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(4)
|
(4)
|
(8)
|
(13)
|
(13)
|
(25)
|
(2)
|
(15)
|
(3)
|
(5)
|
(5)
|
(5)
|
(6)
|
(3)
|
(4)
|
(5)
|
(4)
|
(5)
|
(13)
|
(4)
|
(5)
|
(4)
|
(5)
|
(4)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
|
| 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
|
0
|
0
|
(4)
|
(9)
|
(14)
|
(24)
|
(42)
|
(97)
|
(99)
|
(30)
|
(104)
|
(12)
|
(51)
|
(19)
|
(19)
|
(19)
|
(11)
|
(23)
|
(25)
|
(31)
|
(30)
|
(25)
|
(15)
|
(12)
|
(10)
|
(7)
|
(6)
|
(11)
|
(9)
|
(9)
|
(12)
|
(6)
|
(6)
|
(5)
|
(5)
|
|
| 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)
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(6)
|
(6)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
(0)
|
6
|
13
|
4
|
5
|
(2)
|
(73)
|
(4)
|
(59)
|
(4)
|
(2)
|
(1)
|
(7)
|
(7)
|
(7)
|
(3)
|
(4)
|
(6)
|
(7)
|
0
|
(22)
|
(21)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(1)
-65%
|
(1)
-20%
|
(1)
-31%
|
(1)
-34%
|
(1)
+5%
|
(2)
-59%
|
(2)
-16%
|
(3)
-24%
|
(2)
+8%
|
(2)
+16%
|
(2)
+18%
|
(1)
+11%
|
(2)
-7%
|
(2)
-1%
|
(2)
+1%
|
(1)
+36%
|
(7)
-561%
|
(6)
+5%
|
(0)
+95%
|
(0)
-26%
|
(0)
-5%
|
(1)
-49%
|
(1)
-36%
|
(3)
-255%
|
(4)
-15%
|
(4)
-13%
|
(2)
+48%
|
(3)
-52%
|
(3)
+2%
|
(3)
+13%
|
(3)
-14%
|
(3)
-5%
|
(8)
-144%
|
(14)
-68%
|
(21)
-48%
|
(22)
-6%
|
(34)
-55%
|
(98)
-187%
|
(111)
-14%
|
(45)
+60%
|
(196)
-340%
|
(18)
+91%
|
(126)
-615%
|
(27)
+78%
|
(28)
-2%
|
(25)
+11%
|
(22)
+11%
|
(36)
-61%
|
(35)
+3%
|
(38)
-9%
|
(40)
-5%
|
(35)
+11%
|
(28)
+22%
|
(25)
+11%
|
(37)
-49%
|
(33)
+11%
|
(13)
+59%
|
(17)
-26%
|
(14)
+17%
|
(14)
+2%
|
(17)
-27%
|
(11)
+37%
|
(11)
+2%
|
(9)
+14%
|
(9)
+1%
|
|
| 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
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(1)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(52)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(17)
|
0
|
0
|
(1)
|
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
|
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
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
3
|
5
|
0
|
9
|
8
|
7
|
5
|
9
|
3
|
10
|
4
|
5
|
4
|
3
|
5
|
5
|
6
|
8
|
9
|
9
|
6
|
5
|
4
|
3
|
9
|
8
|
7
|
6
|
1
|
1
|
1
|
1
|
|
| Pre-Tax Income |
(0)
N/A
|
(1)
-88%
|
(1)
-19%
|
(1)
-28%
|
(2)
-157%
|
(2)
+4%
|
(3)
-26%
|
(3)
-10%
|
(4)
-22%
|
(5)
-27%
|
(5)
+7%
|
(4)
+7%
|
(3)
+37%
|
(2)
+44%
|
(2)
-1%
|
(2)
+1%
|
(7)
-337%
|
(7)
+3%
|
(6)
+5%
|
(6)
+2%
|
(1)
+91%
|
(1)
-4%
|
(1)
-57%
|
(3)
-260%
|
(4)
-12%
|
(4)
-13%
|
(4)
-10%
|
(2)
+45%
|
(3)
-39%
|
(3)
+1%
|
(3)
+13%
|
(3)
-14%
|
(3)
-4%
|
(7)
-112%
|
(10)
-44%
|
(15)
-50%
|
(22)
-42%
|
(25)
-15%
|
(90)
-256%
|
(104)
-15%
|
(92)
+12%
|
(189)
-106%
|
(17)
+91%
|
(118)
-583%
|
(24)
+80%
|
(23)
+5%
|
(21)
+10%
|
(19)
+6%
|
(31)
-58%
|
(30)
+1%
|
(32)
-5%
|
(32)
+1%
|
(27)
+16%
|
(34)
-28%
|
(35)
-1%
|
(31)
+11%
|
(29)
+8%
|
(11)
+62%
|
(8)
+30%
|
(6)
+21%
|
(7)
-11%
|
(11)
-67%
|
(10)
+14%
|
(9)
+2%
|
(8)
+15%
|
(8)
-3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
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 |
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(7)
|
(7)
|
(6)
|
(6)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(7)
|
(10)
|
(15)
|
(22)
|
(25)
|
(90)
|
(104)
|
(92)
|
(189)
|
(17)
|
(118)
|
(24)
|
(23)
|
(21)
|
(19)
|
(31)
|
(30)
|
(32)
|
(32)
|
(27)
|
(34)
|
(35)
|
(31)
|
(29)
|
(11)
|
(8)
|
(6)
|
(7)
|
(11)
|
(10)
|
(9)
|
(8)
|
(8)
|
|
| Net Income (Common) |
(0)
N/A
|
(1)
-100%
|
(1)
-20%
|
(1)
-29%
|
(2)
-157%
|
(2)
+5%
|
(3)
-28%
|
(3)
-10%
|
(3)
-6%
|
(5)
-51%
|
(5)
+7%
|
(4)
+7%
|
(3)
+37%
|
(2)
+44%
|
(2)
-1%
|
(2)
+1%
|
(7)
-337%
|
(7)
+3%
|
(6)
+5%
|
(6)
+2%
|
(1)
+91%
|
(1)
-4%
|
(1)
-57%
|
(3)
-260%
|
(4)
-12%
|
(4)
-13%
|
(4)
-10%
|
(2)
+45%
|
(3)
-39%
|
(3)
+1%
|
(3)
+13%
|
(3)
-14%
|
(3)
-4%
|
(7)
-112%
|
(10)
-44%
|
(15)
-50%
|
(22)
-42%
|
(25)
-15%
|
(90)
-256%
|
(104)
-15%
|
(101)
+3%
|
(198)
-97%
|
(18)
+91%
|
(127)
-624%
|
(24)
+81%
|
(23)
+6%
|
(21)
+10%
|
(19)
+6%
|
(31)
-58%
|
(30)
+1%
|
(32)
-5%
|
(32)
+1%
|
(27)
+16%
|
(34)
-28%
|
(35)
-1%
|
(31)
+11%
|
(29)
+8%
|
(11)
+62%
|
(8)
+30%
|
(6)
+21%
|
(7)
-11%
|
(11)
-67%
|
(10)
+14%
|
(9)
+2%
|
(8)
+15%
|
(8)
-3%
|
|
| EPS (Diluted) |
-2.74
N/A
|
-5.45
-99%
|
-6.54
-20%
|
-8.46
-29%
|
-19.91
-135%
|
-12.66
+36%
|
-12.65
+0%
|
-13.91
-10%
|
-13.6
+2%
|
-16
-18%
|
-13.57
+15%
|
-12.57
+7%
|
-7.51
+40%
|
-3.78
+50%
|
-3.71
+2%
|
-3.6
+3%
|
-15.38
-327%
|
-13.91
+10%
|
-13
+7%
|
-12.48
+4%
|
-1.11
+91%
|
-1.14
-3%
|
-1.76
-54%
|
-4.52
-157%
|
-3.49
+23%
|
-1.43
+59%
|
-1.28
+10%
|
-0.6
+53%
|
-0.77
-28%
|
-0.41
+47%
|
-0.32
+22%
|
-0.36
-12%
|
-0.33
+8%
|
-0.38
-15%
|
-0.54
-42%
|
-0.81
-50%
|
-1.11
-37%
|
-0.83
+25%
|
-2.97
-258%
|
-2.25
+24%
|
-2.41
-7%
|
-2.92
-21%
|
-0.24
+92%
|
-1.64
-583%
|
-0.32
+80%
|
-0.29
+9%
|
-0.26
+10%
|
-0.23
+12%
|
-0.29
-26%
|
-0.29
N/A
|
-0.31
-7%
|
-0.27
+13%
|
-0.21
+22%
|
-0.29
-38%
|
-0.28
+3%
|
-0.25
+11%
|
-0.23
+8%
|
-0.09
+61%
|
-0.06
+33%
|
-0.05
+17%
|
-0.05
N/A
|
-0.08
-60%
|
-0.06
+25%
|
-0.06
N/A
|
-0.05
+17%
|
-0.05
N/A
|
|