First Cobalt Corp
LSE:0UVX
Income Statement
Earnings Waterfall
First Cobalt Corp
Income Statement
First Cobalt Corp
| Mar-2016 | Jun-2016 | Sep-2016 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
|
| Operating Income | ||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(6)
|
(10)
|
(12)
|
(17)
|
(23)
|
(28)
|
(27)
|
(23)
|
(16)
|
(8)
|
(103)
|
(102)
|
(7)
|
(7)
|
(2)
|
(10)
|
(15)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(5)
|
(8)
|
(9)
|
(11)
|
(12)
|
(11)
|
(10)
|
(9)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(9)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(5)
|
(11)
|
(17)
|
(16)
|
(14)
|
(8)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(97)
|
(97)
|
(2)
|
(2)
|
4
|
(3)
|
(4)
|
|
| Operating Income |
(0)
N/A
|
(0)
-56%
|
(0)
+7%
|
(1)
-531%
|
(2)
-173%
|
(4)
-75%
|
(6)
-53%
|
(10)
-63%
|
(12)
-25%
|
(17)
-37%
|
(23)
-39%
|
(28)
-24%
|
(27)
+4%
|
(23)
+15%
|
(16)
+31%
|
(8)
+48%
|
(103)
-1 116%
|
(102)
+0%
|
(7)
+93%
|
(7)
-6%
|
(2)
+71%
|
(10)
-368%
|
(15)
-50%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(7)
|
|
| Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(95)
|
0
|
0
|
(95)
|
6
|
0
|
4
|
4
|
|
| 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
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
+7%
|
(0)
+7%
|
(1)
-531%
|
(2)
-174%
|
(4)
-74%
|
(6)
-53%
|
(10)
-69%
|
(12)
-17%
|
(16)
-34%
|
(22)
-39%
|
(27)
-22%
|
(26)
+2%
|
(23)
+11%
|
(17)
+29%
|
(104)
-526%
|
(104)
+1%
|
(103)
+1%
|
(103)
0%
|
(2)
+98%
|
(3)
-17%
|
(8)
-170%
|
(17)
-120%
|
|
| 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
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(6)
|
(10)
|
(12)
|
(16)
|
(22)
|
(27)
|
(26)
|
(23)
|
(17)
|
(104)
|
(104)
|
(103)
|
(103)
|
(2)
|
(3)
|
(8)
|
(17)
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
+7%
|
(0)
+7%
|
(1)
-531%
|
(2)
-174%
|
(4)
-74%
|
(6)
-53%
|
(10)
-69%
|
(12)
-17%
|
(16)
-34%
|
(22)
-39%
|
(27)
-22%
|
(26)
+2%
|
(23)
+11%
|
(17)
+29%
|
(104)
-526%
|
(104)
+1%
|
(103)
+1%
|
(103)
0%
|
(2)
+98%
|
(3)
-17%
|
(8)
-170%
|
(17)
-120%
|
|
| EPS (Diluted) |
-0.03
N/A
|
-0.01
+67%
|
-0.01
N/A
|
-0.04
-300%
|
-0.07
-75%
|
-0.07
N/A
|
-0.1
-43%
|
-0.08
+20%
|
-0.05
+38%
|
-0.06
-20%
|
-0.06
N/A
|
-0.08
-33%
|
-0.07
+12%
|
-0.06
+14%
|
-0.04
+33%
|
-0.28
-600%
|
-0.27
+4%
|
-0.27
N/A
|
-0.26
+4%
|
-0.01
+96%
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
|