Copper Fox Metals Inc
XTSX:CUU
Income Statement
Earnings Waterfall
Copper Fox Metals Inc
Income Statement
Copper Fox Metals Inc
| Dec-2004 | Mar-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
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
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(0)
-30%
|
(1)
-220%
|
(1)
+39%
|
(1)
-81%
|
(1)
-30%
|
(2)
-19%
|
(2)
-2%
|
(2)
-18%
|
(3)
-72%
|
(4)
-3%
|
(4)
-25%
|
(5)
-8%
|
(4)
+23%
|
(4)
-9%
|
(3)
+20%
|
(3)
+11%
|
(2)
+12%
|
(2)
+35%
|
(2)
-33%
|
(2)
-7%
|
(2)
+6%
|
(2)
+2%
|
(2)
+24%
|
(2)
+4%
|
(4)
-135%
|
(4)
-2%
|
(4)
-5%
|
(4)
-5%
|
(2)
+46%
|
(3)
-37%
|
(3)
-7%
|
(3)
+1%
|
(3)
-6%
|
(3)
+16%
|
(3)
+3%
|
(3)
+2%
|
(3)
+3%
|
(3)
-8%
|
(3)
+2%
|
(3)
-9%
|
(3)
+8%
|
(2)
+18%
|
(2)
+11%
|
(2)
+19%
|
(2)
-3%
|
(2)
+11%
|
(1)
+7%
|
(2)
-38%
|
(2)
-2%
|
(2)
-5%
|
(1)
+28%
|
(1)
0%
|
(2)
-7%
|
(2)
-14%
|
(2)
-1%
|
(2)
-1%
|
(2)
+5%
|
(1)
+21%
|
(1)
+28%
|
(1)
-20%
|
(1)
-9%
|
(1)
+2%
|
(1)
+20%
|
(1)
-16%
|
(1)
+21%
|
(1)
-6%
|
(1)
-12%
|
(1)
-7%
|
(1)
+1%
|
(1)
+1%
|
(1)
+13%
|
(1)
-36%
|
(1)
+3%
|
(1)
-6%
|
(1)
+20%
|
(1)
+3%
|
(1)
-4%
|
(1)
+5%
|
(1)
-3%
|
(1)
+1%
|
(1)
-6%
|
(1)
0%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(31)
|
(31)
|
(31)
|
(31)
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(2)
|
(2)
|
4
|
4
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(0)
N/A
|
(0)
-35%
|
(1)
-210%
|
(1)
+39%
|
(1)
-81%
|
(1)
-30%
|
(2)
-19%
|
(2)
N/A
|
(2)
-17%
|
(3)
-71%
|
(3)
-2%
|
(4)
-30%
|
(5)
-4%
|
(4)
+23%
|
(4)
-8%
|
(3)
+22%
|
(34)
-1 020%
|
(33)
+1%
|
(33)
+2%
|
(33)
-2%
|
(2)
+93%
|
(2)
+5%
|
(2)
+2%
|
(2)
+24%
|
(2)
+4%
|
(4)
-135%
|
(4)
-2%
|
(4)
-5%
|
(4)
-5%
|
(2)
+46%
|
(3)
-37%
|
(3)
-7%
|
(3)
+1%
|
(3)
-6%
|
(3)
+16%
|
(3)
+7%
|
(3)
+2%
|
(2)
+4%
|
(3)
-7%
|
(3)
-3%
|
(3)
-9%
|
(3)
+11%
|
(2)
+18%
|
(2)
+12%
|
(2)
+21%
|
(2)
-9%
|
(1)
+10%
|
(2)
-13%
|
(2)
+6%
|
(2)
-2%
|
(2)
-6%
|
(1)
+13%
|
(1)
+3%
|
(2)
-7%
|
(2)
-15%
|
(2)
+6%
|
(2)
-2%
|
(6)
-279%
|
(6)
+6%
|
(3)
+54%
|
(3)
-8%
|
2
N/A
|
2
+1%
|
(1)
N/A
|
(1)
-18%
|
(1)
+19%
|
(1)
+4%
|
(1)
-8%
|
(1)
-4%
|
(1)
-2%
|
(1)
-6%
|
(1)
-7%
|
(1)
-2%
|
(1)
+8%
|
(1)
-6%
|
(1)
+17%
|
(1)
+4%
|
(1)
-5%
|
(1)
+5%
|
(1)
-3%
|
(1)
-1%
|
(1)
-7%
|
(1)
0%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
4
|
4
|
5
|
2
|
2
|
2
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
5
|
4
|
4
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(1)
|
(29)
|
(29)
|
(28)
|
(29)
|
0
|
0
|
0
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
2
|
1
|
1
|
2
|
(3)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(6)
|
(3)
|
(3)
|
2
|
2
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
4
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
-35%
|
(1)
-210%
|
(1)
+39%
|
(1)
-81%
|
(1)
-30%
|
(2)
-19%
|
(2)
N/A
|
(2)
-17%
|
(3)
-71%
|
(3)
-2%
|
(4)
-30%
|
(5)
-4%
|
(4)
+23%
|
(4)
-8%
|
(1)
+81%
|
(29)
-3 857%
|
(29)
+1%
|
(28)
+3%
|
(29)
-1%
|
0
N/A
|
0
+75%
|
0
+18%
|
(2)
N/A
|
(2)
-18%
|
(4)
-129%
|
(4)
-2%
|
(4)
+12%
|
(4)
-15%
|
(2)
+51%
|
(4)
-70%
|
(3)
+14%
|
(3)
+1%
|
(3)
-6%
|
2
N/A
|
1
-23%
|
1
+4%
|
2
+6%
|
(2)
N/A
|
(1)
+54%
|
(1)
-17%
|
(1)
+31%
|
(1)
+38%
|
(1)
-146%
|
(1)
+26%
|
(1)
-15%
|
(1)
+14%
|
(1)
+2%
|
(1)
+9%
|
(1)
-3%
|
(1)
-11%
|
(1)
-10%
|
(1)
+7%
|
(1)
+3%
|
(1)
-7%
|
(1)
+8%
|
(1)
-5%
|
(2)
-55%
|
(1)
+11%
|
(3)
-86%
|
(3)
-8%
|
(2)
+12%
|
(2)
+1%
|
(1)
+78%
|
(1)
-37%
|
(0)
+34%
|
(0)
+9%
|
(1)
-96%
|
(1)
-6%
|
(1)
-2%
|
(1)
-8%
|
(1)
-29%
|
(1)
-2%
|
(1)
+8%
|
(1)
-6%
|
(1)
+13%
|
(1)
+4%
|
(1)
-5%
|
(1)
+5%
|
(1)
+43%
|
(1)
-1%
|
(1)
-12%
|
(1)
0%
|
|
| EPS (Diluted) |
-0.05
N/A
|
-0.05
N/A
|
-0.07
-40%
|
-0.04
+43%
|
-0.05
-25%
|
-0.04
+20%
|
-0.05
-25%
|
-0.04
+20%
|
-0.04
N/A
|
-0.06
-50%
|
-0.05
+17%
|
-0.06
-20%
|
-0.07
-17%
|
-0.05
+29%
|
-0.05
N/A
|
-0.01
+80%
|
-0.26
-2 500%
|
-0.25
+4%
|
-0.24
+4%
|
-0.19
+21%
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.01
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
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
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
|
|