Empress Royalty Corp
XTSX:EMPR
Income Statement
Earnings Waterfall
Empress Royalty Corp
Income Statement
Empress Royalty Corp
| 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
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
+309%
|
1
+227%
|
1
+47%
|
1
+29%
|
2
+40%
|
2
+17%
|
3
+23%
|
3
+26%
|
4
+7%
|
4
+6%
|
4
+6%
|
6
+61%
|
8
+25%
|
10
+22%
|
13
+28%
|
13
+6%
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
+83%
|
0
+270%
|
0
+44%
|
0
+20%
|
1
+61%
|
1
+25%
|
1
+36%
|
2
+35%
|
2
+11%
|
2
+12%
|
2
+8%
|
4
+70%
|
5
+28%
|
6
+24%
|
8
+30%
|
9
+8%
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Research & Development |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Operating Income |
(2)
N/A
|
(2)
-49%
|
(3)
-7%
|
(4)
-44%
|
(4)
-6%
|
(4)
+6%
|
(3)
+9%
|
(2)
+42%
|
(2)
+16%
|
(1)
+22%
|
(1)
+6%
|
(1)
+18%
|
(2)
-73%
|
(2)
+9%
|
1
N/A
|
3
+403%
|
4
+44%
|
6
+48%
|
5
-1%
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Pre-Tax Income |
(2)
N/A
|
(3)
-47%
|
(3)
-6%
|
(4)
-50%
|
(4)
-11%
|
(5)
-2%
|
(5)
-1%
|
(3)
+26%
|
(3)
+8%
|
(3)
+16%
|
(3)
+4%
|
(3)
-17%
|
(3)
+3%
|
(3)
-2%
|
(1)
+79%
|
1
N/A
|
3
+98%
|
5
+83%
|
6
+15%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
|
| Income from Continuing Operations |
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
1
|
2
|
4
|
3
|
|
| Net Income (Common) |
(2)
N/A
|
(3)
-47%
|
(3)
-6%
|
(4)
-50%
|
(4)
-11%
|
(5)
-2%
|
(5)
-1%
|
(3)
+26%
|
(3)
+8%
|
(3)
+16%
|
(3)
+4%
|
(3)
-17%
|
(3)
+3%
|
(3)
-2%
|
(1)
+79%
|
1
N/A
|
2
+96%
|
4
+81%
|
3
-5%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.04
-33%
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.03
+25%
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.03
-50%
|
-0.02
+33%
|
-0.02
N/A
|
-0.01
+50%
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.03
N/A
|
|