Dolly Varden Silver Corp
XTSX:DV
Income Statement
Earnings Waterfall
Dolly Varden Silver Corp
Income Statement
Dolly Varden Silver Corp
| 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||
| 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
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5)
|
(5)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(6)
|
(8)
|
(8)
|
(10)
|
(11)
|
(9)
|
(12)
|
(14)
|
(21)
|
(22)
|
(22)
|
(25)
|
(29)
|
(31)
|
(30)
|
(32)
|
(27)
|
(26)
|
(26)
|
(27)
|
(33)
|
|
| Selling, General & Administrative |
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
|
| Research & Development |
(2)
|
(2)
|
(2)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(7)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(9)
|
(16)
|
(16)
|
(17)
|
(19)
|
(23)
|
(25)
|
(24)
|
(24)
|
(18)
|
(17)
|
(17)
|
(18)
|
(24)
|
|
| 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)
|
|
| 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
|
|
| Operating Income |
(5)
N/A
|
(5)
-8%
|
(7)
-26%
|
(8)
-24%
|
(7)
+16%
|
(8)
-10%
|
(8)
-3%
|
(9)
-15%
|
(9)
-4%
|
(9)
+8%
|
(8)
+3%
|
(7)
+21%
|
(6)
+12%
|
(6)
-8%
|
(5)
+13%
|
(6)
-13%
|
(8)
-23%
|
(8)
-4%
|
(10)
-30%
|
(11)
-3%
|
(9)
+13%
|
(12)
-27%
|
(14)
-15%
|
(21)
-54%
|
(22)
-5%
|
(22)
-1%
|
(25)
-13%
|
(29)
-17%
|
(31)
-5%
|
(30)
+1%
|
(32)
-4%
|
(27)
+15%
|
(26)
+4%
|
(26)
-1%
|
(27)
-5%
|
(33)
-21%
|
|
| 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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| 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
|
|
| Total Other Income |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Pre-Tax Income |
(5)
N/A
|
(5)
-7%
|
(7)
-24%
|
(7)
-13%
|
(6)
+16%
|
(7)
-11%
|
(7)
-2%
|
(8)
-17%
|
(8)
-1%
|
(8)
+9%
|
(7)
+3%
|
(6)
+21%
|
(5)
+15%
|
(5)
-9%
|
(5)
+12%
|
(6)
-15%
|
(7)
-32%
|
(8)
-4%
|
(10)
-28%
|
(10)
0%
|
(8)
+15%
|
(11)
-30%
|
(12)
-13%
|
(18)
-51%
|
(19)
-6%
|
(19)
+0%
|
(22)
-12%
|
(25)
-17%
|
(27)
-5%
|
(26)
+1%
|
(27)
-2%
|
(22)
+17%
|
(21)
+8%
|
(21)
0%
|
(23)
-10%
|
(28)
-22%
|
|
| 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
|
|
| Income from Continuing Operations |
(5)
|
(5)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(10)
|
(10)
|
(8)
|
(11)
|
(12)
|
(18)
|
(19)
|
(19)
|
(22)
|
(25)
|
(27)
|
(26)
|
(27)
|
(22)
|
(21)
|
(21)
|
(23)
|
(28)
|
|
| Net Income (Common) |
(5)
N/A
|
(5)
-7%
|
(7)
-24%
|
(7)
-13%
|
(6)
+16%
|
(7)
-11%
|
(7)
-2%
|
(8)
-17%
|
(8)
-1%
|
(8)
+9%
|
(7)
+3%
|
(6)
+21%
|
(5)
+15%
|
(5)
-9%
|
(5)
+12%
|
(6)
-15%
|
(7)
-32%
|
(8)
-4%
|
(10)
-28%
|
(10)
0%
|
(8)
+15%
|
(11)
-30%
|
(12)
-13%
|
(18)
-51%
|
(19)
-6%
|
(19)
+0%
|
(22)
-12%
|
(25)
-17%
|
(27)
-5%
|
(26)
+1%
|
(27)
-2%
|
(22)
+17%
|
(21)
+8%
|
(21)
0%
|
(23)
-10%
|
(28)
-22%
|
|
| EPS (Diluted) |
-0.84
N/A
|
-0.6
+29%
|
-0.71
-18%
|
-0.76
-7%
|
-0.64
+16%
|
-0.61
+5%
|
-0.61
N/A
|
-0.66
-8%
|
-0.67
-2%
|
-0.53
+21%
|
-0.51
+4%
|
-0.31
+39%
|
-0.29
+6%
|
-0.26
+10%
|
-0.21
+19%
|
-0.19
+10%
|
-0.28
-47%
|
-0.23
+18%
|
-0.29
-26%
|
-0.29
N/A
|
-0.25
+14%
|
-0.25
N/A
|
-0.2
+20%
|
-0.31
-55%
|
-0.36
-16%
|
-0.3
+17%
|
-0.33
-10%
|
-0.39
-18%
|
-0.41
-5%
|
-0.39
+5%
|
-0.38
+3%
|
-0.3
+21%
|
-0.28
+7%
|
-0.26
+7%
|
-0.29
-12%
|
-0.33
-14%
|
|