Benz Mining Corp
XTSX:BZ
Income Statement
Earnings Waterfall
Benz Mining Corp
Income Statement
Benz Mining Corp
| Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-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
|
|
| 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
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(3)
|
(3)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(6)
|
(8)
|
(11)
|
(15)
|
(16)
|
(18)
|
(20)
|
(17)
|
(13)
|
(9)
|
(7)
|
(7)
|
(9)
|
(9)
|
(6)
|
(4)
|
(2)
|
(3)
|
(7)
|
(11)
|
(20)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(5)
|
(8)
|
(12)
|
(14)
|
(17)
|
(19)
|
(15)
|
(11)
|
(8)
|
(6)
|
(6)
|
(8)
|
(7)
|
(4)
|
(3)
|
(0)
|
(0)
|
(3)
|
(6)
|
(15)
|
|
| 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)
|
|
| Other Operating Expenses |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
|
| Operating Income |
(0)
N/A
|
(0)
-74%
|
(0)
N/A
|
(0)
+15%
|
(0)
-29%
|
(0)
-25%
|
(0)
-9%
|
(1)
-18%
|
(1)
+2%
|
(1)
+0%
|
(1)
+5%
|
(0)
+50%
|
(0)
+33%
|
(3)
-1 472%
|
(3)
+1%
|
(0)
+89%
|
(0)
-40%
|
(1)
-47%
|
(2)
-209%
|
(2)
-15%
|
(2)
-5%
|
(2)
+1%
|
(1)
+52%
|
(1)
+32%
|
(1)
+16%
|
(1)
+15%
|
(1)
-29%
|
(1)
+2%
|
(1)
-49%
|
(2)
-123%
|
(6)
-154%
|
(8)
-33%
|
(11)
-39%
|
(15)
-36%
|
(16)
-6%
|
(18)
-15%
|
(20)
-12%
|
(17)
+18%
|
(13)
+24%
|
(9)
+28%
|
(7)
+25%
|
(7)
-6%
|
(9)
-25%
|
(9)
+5%
|
(6)
+35%
|
(4)
+24%
|
(2)
+47%
|
(3)
-54%
|
(7)
-114%
|
(11)
-44%
|
(20)
-82%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
5
|
7
|
8
|
6
|
5
|
3
|
2
|
2
|
3
|
3
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
-74%
|
(0)
N/A
|
(0)
+15%
|
(0)
-29%
|
(0)
-25%
|
(0)
-9%
|
(1)
-53%
|
(1)
+2%
|
(1)
+21%
|
(1)
+5%
|
(3)
-444%
|
(3)
+3%
|
(3)
+2%
|
(3)
+1%
|
(0)
+89%
|
(0)
-41%
|
(1)
-46%
|
(2)
-209%
|
(2)
-15%
|
(2)
-4%
|
(2)
+0%
|
(1)
+52%
|
(1)
+33%
|
(1)
+16%
|
(1)
+16%
|
(1)
-30%
|
(1)
-36%
|
(1)
-36%
|
(2)
-78%
|
(6)
-154%
|
(8)
-33%
|
(9)
-21%
|
(12)
-24%
|
(11)
+6%
|
(12)
-6%
|
(13)
-8%
|
(11)
+16%
|
(8)
+25%
|
(6)
+29%
|
(5)
+15%
|
(5)
-1%
|
(6)
-17%
|
(5)
+5%
|
(4)
+24%
|
(3)
+25%
|
(2)
+29%
|
(4)
-80%
|
(8)
-95%
|
(11)
-43%
|
(18)
-72%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(6)
|
(8)
|
(9)
|
(12)
|
(11)
|
(12)
|
(13)
|
(11)
|
(8)
|
(6)
|
(5)
|
(5)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
(4)
|
(8)
|
(11)
|
(18)
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
-74%
|
(0)
N/A
|
(0)
+15%
|
(0)
-29%
|
(0)
-25%
|
(0)
-9%
|
(1)
-53%
|
(1)
+2%
|
(1)
+21%
|
(1)
+5%
|
(3)
-444%
|
(3)
+3%
|
(3)
+2%
|
(3)
+1%
|
(0)
+89%
|
(0)
-41%
|
(1)
-46%
|
(2)
-209%
|
(2)
-15%
|
(2)
-4%
|
(2)
+0%
|
(1)
+52%
|
(1)
+33%
|
(1)
+16%
|
(1)
+16%
|
(1)
-30%
|
(1)
-36%
|
(1)
-36%
|
(2)
-78%
|
(6)
-154%
|
(8)
-33%
|
(9)
-21%
|
(12)
-24%
|
(11)
+6%
|
(12)
-6%
|
(13)
-8%
|
(11)
+16%
|
(8)
+25%
|
(6)
+29%
|
(5)
+15%
|
(5)
-1%
|
(6)
-17%
|
(5)
+5%
|
(4)
+24%
|
(3)
+25%
|
(2)
+29%
|
(4)
-80%
|
(8)
-95%
|
(11)
-43%
|
(18)
-72%
|
|
| EPS (Diluted) |
-0.38
N/A
|
-0.42
-11%
|
-0.42
N/A
|
-0.34
+19%
|
-0.45
-32%
|
-0.56
-24%
|
-0.39
+30%
|
-0.65
-67%
|
-0.65
N/A
|
-0.32
+51%
|
-0.3
+6%
|
-1.66
-453%
|
-1.61
+3%
|
-1.23
+24%
|
-1.22
+1%
|
-0.13
+89%
|
-0.15
-15%
|
-0.03
+80%
|
-0.07
-133%
|
-0.08
-14%
|
-0.12
-50%
|
-0.1
+17%
|
-0.05
+50%
|
-0.03
+40%
|
-0.02
+33%
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.05
-67%
|
-0.03
+40%
|
-0.1
-233%
|
-0.08
+20%
|
-0.11
-38%
|
-0.13
-18%
|
-0.11
+15%
|
-0.11
N/A
|
-0.12
-9%
|
-0.1
+17%
|
-0.07
+30%
|
-0.05
+29%
|
-0.04
+20%
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.02
+50%
|
-0.02
N/A
|
-0.01
+50%
|
-0.02
-100%
|
-0.04
-100%
|
-0.05
-25%
|
-0.07
-40%
|
|