Kenorland Minerals Ltd
XTSX:KLD
Income Statement
Earnings Waterfall
Kenorland Minerals Ltd
Income Statement
Kenorland Minerals Ltd
| 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
|
|
| Revenue |
1
N/A
|
1
-1%
|
1
+30%
|
2
+116%
|
2
+14%
|
2
+10%
|
2
+4%
|
2
-18%
|
2
+32%
|
3
+6%
|
3
+21%
|
3
+6%
|
4
+10%
|
4
+15%
|
4
-14%
|
3
-9%
|
3
-15%
|
3
+12%
|
3
-6%
|
3
+14%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(8)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
| Depreciation & Amortization |
(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
|
|
| Operating Income |
(2)
N/A
|
(2)
-43%
|
(3)
-15%
|
(2)
+29%
|
(1)
+21%
|
(1)
+24%
|
(1)
+5%
|
(2)
-72%
|
(2)
-1%
|
(2)
-34%
|
(2)
+14%
|
(2)
+10%
|
(2)
-3%
|
(1)
+44%
|
(2)
-63%
|
(2)
-28%
|
(4)
-69%
|
(5)
-20%
|
(4)
+11%
|
(4)
+0%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
1
|
2
|
1
|
0
|
0
|
(1)
|
1
|
10
|
16
|
12
|
13
|
1
|
(6)
|
(1)
|
(3)
|
(1)
|
1
|
2
|
3
|
4
|
|
| Non-Reccuring Items |
(4)
|
(4)
|
(4)
|
(4)
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(8)
|
(8)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
1
|
1
|
1
|
4
|
3
|
4
|
7
|
4
|
4
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
2
|
|
| Pre-Tax Income |
(6)
N/A
|
(6)
+3%
|
(7)
-11%
|
(5)
+32%
|
1
N/A
|
1
-50%
|
5
+952%
|
12
+126%
|
19
+59%
|
17
-11%
|
14
-15%
|
3
-78%
|
(4)
N/A
|
(2)
+56%
|
(4)
-110%
|
(2)
+39%
|
(2)
+12%
|
(1)
+56%
|
(7)
-659%
|
(6)
+14%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
0
|
0
|
(2)
|
0
|
(2)
|
(2)
|
|
| Income from Continuing Operations |
(6)
|
(6)
|
(7)
|
(5)
|
1
|
1
|
5
|
12
|
16
|
14
|
12
|
0
|
(4)
|
(2)
|
(4)
|
(2)
|
(4)
|
(2)
|
(9)
|
(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
|
|
| Net Income (Common) |
(6)
N/A
|
(6)
+3%
|
(7)
-11%
|
(5)
+32%
|
1
N/A
|
1
-48%
|
5
+832%
|
12
+124%
|
16
+36%
|
14
-13%
|
12
-18%
|
0
-96%
|
(4)
N/A
|
(2)
+56%
|
(4)
-100%
|
(2)
+40%
|
(4)
-58%
|
(2)
+33%
|
(9)
-265%
|
(8)
+11%
|
|
| EPS (Diluted) |
-10.2
N/A
|
-0.13
+99%
|
-0.14
-8%
|
-0.08
+43%
|
0.02
N/A
|
0.01
-50%
|
0.1
+900%
|
0.21
+110%
|
0.27
+29%
|
0.24
-11%
|
0.17
-29%
|
0
N/A
|
-0.07
N/A
|
-0.03
+57%
|
-0.06
-100%
|
-0.04
+33%
|
-0.05
-25%
|
-0.03
+40%
|
-0.12
-300%
|
-0.1
+17%
|
|