Sailfish Royalty Corp
XTSX:FISH
Income Statement
Earnings Waterfall
Sailfish Royalty Corp
Income Statement
Sailfish Royalty Corp
| 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 | ||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
+17%
|
0
+14%
|
0
+9%
|
0
-8%
|
0
N/A
|
0
-25%
|
0
+67%
|
0
-18%
|
0
+27%
|
0
+53%
|
0
-22%
|
0
+24%
|
0
-16%
|
0
-25%
|
0
-2%
|
0
-20%
|
0
+136%
|
1
+345%
|
1
+85%
|
2
+48%
|
3
+24%
|
3
-1%
|
3
-1%
|
3
-2%
|
3
+22%
|
3
-6%
|
2
-22%
|
3
+15%
|
3
-7%
|
3
+13%
|
3
+0%
|
3
+8%
|
3
-10%
|
3
+5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
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)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| 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)
-61%
|
(0)
-26%
|
(0)
+60%
|
(0)
+34%
|
0
N/A
|
0
+255%
|
0
0%
|
0
-15%
|
0
+215%
|
0
+397%
|
1
+88%
|
1
+46%
|
1
+25%
|
1
-1%
|
1
-2%
|
1
+0%
|
2
+22%
|
2
-5%
|
1
-14%
|
2
+18%
|
2
-6%
|
2
+14%
|
2
+6%
|
2
+17%
|
2
+6%
|
3
+13%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| 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
|
|
| 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
|
|
| Operating Income |
(0)
N/A
|
(0)
+29%
|
(0)
-300%
|
(0)
-31%
|
(0)
-37%
|
(1)
-78%
|
(0)
+53%
|
(2)
-486%
|
(2)
-16%
|
(3)
-36%
|
(4)
-56%
|
(3)
+29%
|
(3)
-9%
|
(3)
+10%
|
(3)
+11%
|
(3)
-5%
|
(3)
-9%
|
(4)
-18%
|
(3)
+20%
|
(3)
-1%
|
(3)
+7%
|
(2)
+21%
|
(2)
+4%
|
(2)
+25%
|
(2)
-27%
|
(3)
-30%
|
(3)
-4%
|
(1)
+48%
|
(2)
-67%
|
(1)
+64%
|
(0)
+44%
|
(0)
+65%
|
0
N/A
|
0
+16%
|
1
+194%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
0
|
(1)
|
6
|
6
|
6
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
3
|
3
|
7
|
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
|
7
|
7
|
7
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(2)
|
(2)
|
(6)
|
0
|
(0)
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
+10%
|
(0)
-178%
|
(0)
-43%
|
(0)
-17%
|
(1)
-62%
|
(0)
+52%
|
6
N/A
|
5
-5%
|
5
-12%
|
3
-35%
|
(3)
N/A
|
(4)
-22%
|
(4)
+5%
|
(5)
-18%
|
(5)
+2%
|
(2)
+59%
|
(2)
-28%
|
3
N/A
|
3
+14%
|
2
-54%
|
2
+25%
|
(2)
N/A
|
(1)
+23%
|
(2)
-67%
|
(2)
-8%
|
(2)
+6%
|
(1)
+74%
|
(1)
-78%
|
1
N/A
|
1
+11%
|
1
-24%
|
1
-4%
|
0
-91%
|
1
+1 265%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||
| Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
6
|
5
|
5
|
3
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(2)
|
(2)
|
3
|
3
|
2
|
2
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
0
|
1
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
+10%
|
(0)
-178%
|
(0)
-43%
|
(0)
-17%
|
(1)
-62%
|
(0)
+52%
|
6
N/A
|
5
-5%
|
5
-12%
|
3
-35%
|
(3)
N/A
|
(4)
-22%
|
(4)
+5%
|
(5)
-18%
|
(5)
+2%
|
(2)
+59%
|
(2)
-28%
|
3
N/A
|
3
+14%
|
2
-54%
|
2
+25%
|
(2)
N/A
|
(1)
+23%
|
(2)
-67%
|
(2)
-8%
|
(2)
+6%
|
(1)
+46%
|
(1)
+13%
|
1
N/A
|
1
+11%
|
1
-59%
|
0
-41%
|
(1)
N/A
|
1
N/A
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0.15
N/A
|
0.13
-13%
|
0.12
-8%
|
0.06
-50%
|
-0.07
N/A
|
-0.08
-14%
|
-0.07
+12%
|
-0.08
-14%
|
-0.07
+12%
|
-0.03
+57%
|
-0.04
-33%
|
0.04
N/A
|
0.04
N/A
|
0.02
-50%
|
0.03
+50%
|
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.03
N/A
|
-0.01
+67%
|
-0.01
N/A
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0
N/A
|
0.02
N/A
|
|