Jericho Energy Ventures Inc
XTSX:JEV
Income Statement
Earnings Waterfall
Jericho Energy Ventures Inc
Income Statement
Jericho Energy Ventures Inc
| 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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Revenue |
0
N/A
|
0
-32%
|
0
-64%
|
0
+0%
|
0
+10%
|
0
+18%
|
0
-9%
|
0
+3%
|
0
-19%
|
0
-17%
|
0
-30%
|
0
+127%
|
0
+4%
|
0
-7%
|
0
+42%
|
0
-9%
|
0
-15%
|
0
N/A
|
0
-80%
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | |||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
(0)
N/A
|
(0)
+37%
|
(0)
-279%
|
(0)
+35%
|
(0)
+49%
|
0
N/A
|
0
+523%
|
0
-25%
|
0
+57%
|
0
-12%
|
0
-66%
|
0
+423%
|
0
+19%
|
0
-4%
|
0
+117%
|
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 |
(2)
|
(3)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(8)
|
(8)
|
(8)
|
(7)
|
(10)
|
(10)
|
(10)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Selling, General & Administrative |
(2)
|
(3)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(6)
|
(9)
|
(9)
|
(9)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| 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
|
|
| Operating Income |
(2)
N/A
|
(3)
-33%
|
(2)
+21%
|
(4)
-109%
|
(5)
-25%
|
(5)
-1%
|
(5)
+4%
|
(8)
-60%
|
(8)
+2%
|
(8)
+6%
|
(7)
+12%
|
(10)
-50%
|
(10)
-1%
|
(10)
-2%
|
(5)
+54%
|
(5)
-2%
|
(5)
+3%
|
(4)
+6%
|
(5)
-5%
|
(5)
-11%
|
(5)
+3%
|
(5)
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||
| Interest Income Expense |
(15)
|
(14)
|
(12)
|
(8)
|
(8)
|
(7)
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(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
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Pre-Tax Income |
(17)
N/A
|
(17)
-2%
|
(15)
+15%
|
(13)
+15%
|
(13)
0%
|
(12)
+1%
|
(5)
+60%
|
(7)
-51%
|
(7)
+2%
|
(7)
+4%
|
(5)
+35%
|
(8)
-76%
|
(9)
-7%
|
(9)
-8%
|
(7)
+20%
|
(8)
-5%
|
(7)
+3%
|
(7)
+5%
|
(7)
-4%
|
(8)
-2%
|
(8)
-7%
|
(8)
+2%
|
|
| Net Income | |||||||||||||||||||||||
| Income from Continuing Operations |
(17)
|
(17)
|
(15)
|
(13)
|
(13)
|
(12)
|
(5)
|
(7)
|
(7)
|
(7)
|
(5)
|
(8)
|
(9)
|
(9)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(17)
N/A
|
(17)
-2%
|
(15)
+15%
|
(13)
+15%
|
(13)
0%
|
(12)
+1%
|
(5)
+60%
|
(7)
-51%
|
(7)
+2%
|
(7)
+4%
|
(5)
+35%
|
(8)
-76%
|
(9)
-7%
|
(9)
-8%
|
(7)
+20%
|
(8)
-5%
|
(7)
+3%
|
(7)
+5%
|
(7)
-2%
|
(7)
-1%
|
(8)
-7%
|
(8)
+2%
|
|
| EPS (Diluted) |
-0.13
N/A
|
-0.13
N/A
|
-0.09
+31%
|
-0.07
+22%
|
-0.07
N/A
|
-0.07
N/A
|
-0.02
+71%
|
-0.03
-50%
|
-0.03
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.04
-100%
|
-0.04
N/A
|
-0.04
N/A
|
-0.03
+25%
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
|