Euro Manganese Inc
XTSX:EMN
Income Statement
Earnings Waterfall
Euro Manganese Inc
Income Statement
Euro Manganese Inc
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
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
|
1
N/A
|
3
+110%
|
3
+28%
|
4
+32%
|
4
-8%
|
4
+6%
|
4
+6%
|
4
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| 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)
-51%
|
(1)
-15%
|
(1)
-64%
|
(1)
+5%
|
(1)
+23%
|
(1)
-9%
|
(1)
0%
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(8)
|
(9)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(14)
|
(12)
|
(12)
|
(11)
|
(11)
|
|
| Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(5)
|
(5)
|
(5)
|
(6)
|
|
| Research & Development |
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
0
|
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(3)
|
(2)
|
|
| Depreciation & Amortization |
(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)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
|
| Operating Income |
(8)
N/A
|
(8)
+3%
|
(8)
+2%
|
(7)
+12%
|
(6)
+7%
|
(6)
+12%
|
(6)
-10%
|
(8)
-31%
|
(9)
-15%
|
(11)
-21%
|
(12)
-7%
|
(12)
-1%
|
(13)
-11%
|
(13)
0%
|
(14)
-7%
|
(14)
+5%
|
(13)
+5%
|
(13)
+2%
|
(14)
-6%
|
(15)
-8%
|
(16)
-8%
|
(15)
+6%
|
(13)
+12%
|
(12)
+4%
|
(11)
+8%
|
(12)
-2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(2)
|
(3)
|
(5)
|
(5)
|
(3)
|
(4)
|
(3)
|
|
| Non-Reccuring Items |
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)
|
(1)
|
|
| Pre-Tax Income |
(8)
N/A
|
(8)
+3%
|
(8)
+2%
|
(7)
+12%
|
(6)
+7%
|
(6)
+12%
|
(6)
-10%
|
(8)
-33%
|
(10)
-17%
|
(11)
-20%
|
(12)
-7%
|
(12)
0%
|
(13)
-10%
|
(13)
+3%
|
(14)
-5%
|
(13)
+7%
|
(12)
+5%
|
(12)
-1%
|
(14)
-17%
|
(16)
-16%
|
(18)
-11%
|
(20)
-12%
|
(18)
+10%
|
(18)
+4%
|
(17)
+1%
|
(16)
+8%
|
|
| 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)
|
|
| Income from Continuing Operations |
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(8)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(13)
|
(12)
|
(12)
|
(14)
|
(16)
|
(18)
|
(21)
|
(19)
|
(18)
|
(18)
|
(16)
|
|
| Net Income (Common) |
(8)
N/A
|
(8)
+3%
|
(8)
+2%
|
(7)
+12%
|
(6)
+7%
|
(6)
+12%
|
(6)
-10%
|
(8)
-33%
|
(10)
-17%
|
(11)
-20%
|
(12)
-7%
|
(12)
0%
|
(13)
-10%
|
(13)
+3%
|
(14)
-5%
|
(13)
+7%
|
(12)
+5%
|
(12)
-1%
|
(14)
-17%
|
(16)
-16%
|
(18)
-11%
|
(21)
-13%
|
(19)
+10%
|
(18)
+4%
|
(18)
+2%
|
(16)
+9%
|
|
| EPS (Diluted) |
-0.24
N/A
|
-0.22
+8%
|
-0.22
N/A
|
-0.18
+18%
|
-0.16
+11%
|
-0.09
+44%
|
-0.09
N/A
|
-0.11
-22%
|
-0.14
-27%
|
-0.16
-14%
|
-0.15
+6%
|
-0.15
N/A
|
-0.17
-13%
|
-0.16
+6%
|
-0.17
-6%
|
-0.15
+12%
|
-0.15
N/A
|
-0.15
N/A
|
-0.17
-13%
|
-0.2
-18%
|
-0.23
-15%
|
-0.25
-9%
|
-0.23
+8%
|
-0.14
+39%
|
-0.17
-21%
|
-0.11
+35%
|
|