Fission 3.0 Corp
XTSX:FUU
Income Statement
Earnings Waterfall
Fission 3.0 Corp
Income Statement
Fission 3.0 Corp
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
|
| 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
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(4)
|
(1)
|
(1)
|
(4)
|
(5)
|
(8)
|
(8)
|
(14)
|
(16)
|
(12)
|
(14)
|
(10)
|
(14)
|
(19)
|
(21)
|
(23)
|
(22)
|
(13)
|
(10)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(5)
|
(5)
|
(5)
|
(11)
|
(12)
|
(12)
|
(14)
|
(9)
|
(14)
|
(18)
|
(20)
|
(22)
|
(21)
|
(12)
|
(10)
|
|
| Research & Development |
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(1)
N/A
|
(1)
+3%
|
(1)
-4%
|
(1)
+1%
|
(1)
-4%
|
(1)
-14%
|
(2)
-60%
|
(2)
-32%
|
(2)
-7%
|
(3)
-4%
|
(2)
+22%
|
(2)
+22%
|
(1)
+14%
|
(1)
+17%
|
(1)
+15%
|
(4)
-329%
|
(1)
+79%
|
(1)
-49%
|
(4)
-203%
|
(5)
-25%
|
(8)
-67%
|
(8)
-5%
|
(14)
-78%
|
(16)
-9%
|
(12)
+24%
|
(14)
-19%
|
(10)
+32%
|
(14)
-48%
|
(19)
-29%
|
(21)
-14%
|
(23)
-8%
|
(22)
+6%
|
(13)
+42%
|
(10)
+23%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
(0)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(3)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
0
|
0
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Non-Reccuring Items |
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(2)
|
(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
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
5
|
5
|
6
|
6
|
4
|
6
|
10
|
(0)
|
4
|
2
|
(1)
|
10
|
4
|
4
|
|
| Pre-Tax Income |
(3)
N/A
|
(1)
+53%
|
(1)
+10%
|
(1)
-3%
|
(1)
-23%
|
(2)
-9%
|
(2)
-39%
|
(2)
-4%
|
(2)
+5%
|
(2)
-2%
|
(2)
+19%
|
(2)
-1%
|
(5)
-149%
|
(4)
+4%
|
(4)
+5%
|
(4)
+5%
|
(1)
+79%
|
(1)
-41%
|
(4)
-213%
|
(6)
-76%
|
(6)
+12%
|
(6)
+1%
|
(12)
-111%
|
(10)
+12%
|
(8)
+21%
|
(8)
+1%
|
1
N/A
|
(15)
N/A
|
(15)
-4%
|
(21)
-35%
|
(26)
-23%
|
(13)
+47%
|
(12)
+9%
|
(8)
+34%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
(5)
|
(0)
|
0
|
|
| Income from Continuing Operations |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(4)
|
(6)
|
(6)
|
(6)
|
(12)
|
(10)
|
(10)
|
(10)
|
(1)
|
(17)
|
(21)
|
(26)
|
(31)
|
(19)
|
(13)
|
(9)
|
|
| Net Income (Common) |
(2)
N/A
|
(1)
+51%
|
(1)
+12%
|
(1)
-3%
|
(1)
-27%
|
(1)
-17%
|
(2)
-49%
|
(3)
-22%
|
(2)
+1%
|
(2)
-1%
|
(2)
+17%
|
(2)
+14%
|
(5)
-157%
|
(4)
+3%
|
(4)
+5%
|
(4)
+5%
|
(1)
+79%
|
(1)
-41%
|
(4)
-213%
|
(6)
-76%
|
(6)
+12%
|
(6)
+1%
|
(12)
-111%
|
(10)
+12%
|
(10)
+2%
|
(10)
+1%
|
(1)
+92%
|
(17)
-2 010%
|
(21)
-24%
|
(26)
-26%
|
(31)
-18%
|
(19)
+39%
|
(13)
+33%
|
(9)
+33%
|
|
| EPS (Diluted) |
-0.04
N/A
|
-0.02
+50%
|
-0.01
+50%
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.02
+33%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.03
-200%
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.02
+33%
|
-0.02
N/A
|
-0.04
-100%
|
-0.03
+25%
|
-0.03
N/A
|
-0.03
N/A
|
0
N/A
|
-0.04
N/A
|
-0.05
-25%
|
-0.06
-20%
|
-0.07
-17%
|
-0.04
+43%
|
-0.02
+50%
|
-0.02
N/A
|
|