Minera Alamos Inc
XTSX:MAI
Income Statement
Earnings Waterfall
Minera Alamos Inc
Revenue
|
11.9m
CAD
|
Cost of Revenue
|
-13.1m
CAD
|
Gross Profit
|
-1.2m
CAD
|
Operating Expenses
|
-10.1m
CAD
|
Operating Income
|
-11.4m
CAD
|
Other Expenses
|
7.8m
CAD
|
Net Income
|
-3.6m
CAD
|
Income Statement
Minera Alamos Inc
Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | 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 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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
|
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
|
5
N/A
|
12
+141%
|
22
+73%
|
22
+1%
|
23
+7%
|
19
-18%
|
12
-38%
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(6)
|
(10)
|
(14)
|
(15)
|
(15)
|
(13)
|
|
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
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
|
3
N/A
|
7
+138%
|
12
+67%
|
8
-29%
|
8
-1%
|
4
-55%
|
(1)
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(27)
|
(28)
|
(26)
|
(25)
|
(6)
|
(7)
|
(4)
|
(4)
|
2
|
1
|
(3)
|
(6)
|
(10)
|
(5)
|
(5)
|
(2)
|
(3)
|
(7)
|
(7)
|
(7)
|
(8)
|
(10)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(7)
|
(6)
|
(3)
|
(4)
|
(1)
|
(1)
|
(5)
|
(4)
|
(4)
|
(5)
|
(6)
|
|
Research & Development |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(24)
|
(24)
|
(23)
|
(23)
|
(3)
|
(3)
|
0
|
0
|
6
|
0
|
1
|
4
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
|
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)
|
(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
|
4
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
Operating Income |
(2)
N/A
|
(1)
+28%
|
(1)
-3%
|
(1)
-8%
|
(1)
-13%
|
(1)
+25%
|
(1)
+8%
|
(1)
-23%
|
(1)
+6%
|
(1)
-19%
|
(1)
-6%
|
(3)
-79%
|
(4)
-46%
|
(6)
-47%
|
(6)
-6%
|
(5)
+15%
|
(5)
+3%
|
(6)
-27%
|
(7)
-8%
|
(27)
-297%
|
(28)
-1%
|
(26)
+8%
|
(25)
+0%
|
(6)
+75%
|
(7)
-10%
|
(4)
+47%
|
(4)
-7%
|
2
N/A
|
1
-64%
|
(3)
N/A
|
(6)
-106%
|
(10)
-80%
|
(5)
+48%
|
(5)
+0%
|
0
N/A
|
4
+719%
|
4
+16%
|
1
-72%
|
1
-49%
|
(4)
N/A
|
(11)
-153%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income 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
|
3
|
5
|
5
|
6
|
5
|
4
|
3
|
1
|
(1)
|
1
|
4
|
5
|
9
|
7
|
|
Non-Reccuring Items |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
1
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(2)
N/A
|
0
N/A
|
0
+67%
|
(0)
N/A
|
(0)
-400%
|
(1)
-485%
|
(1)
+7%
|
(1)
-28%
|
(1)
-3%
|
(2)
-7%
|
(2)
-4%
|
(3)
-67%
|
(4)
-42%
|
(6)
-54%
|
(6)
-6%
|
(5)
+14%
|
(5)
+3%
|
(6)
-22%
|
(7)
-14%
|
(28)
-288%
|
(28)
0%
|
(26)
+7%
|
(25)
+2%
|
(6)
+77%
|
(7)
-14%
|
(4)
+43%
|
(4)
+6%
|
5
N/A
|
5
-1%
|
6
+15%
|
4
-32%
|
(1)
N/A
|
2
N/A
|
(2)
N/A
|
2
N/A
|
3
+78%
|
5
+59%
|
6
+10%
|
6
+7%
|
4
-27%
|
(4)
N/A
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(2)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(28)
|
(28)
|
(26)
|
(25)
|
(6)
|
(7)
|
(4)
|
(4)
|
5
|
5
|
6
|
4
|
(1)
|
2
|
(2)
|
2
|
3
|
5
|
6
|
6
|
4
|
(4)
|
|
Net Income (Common) |
(2)
N/A
|
0
N/A
|
0
+67%
|
(0)
N/A
|
(0)
-400%
|
(1)
-469%
|
(1)
+7%
|
(1)
-31%
|
(1)
-3%
|
(2)
-10%
|
(2)
-3%
|
(3)
-64%
|
(4)
-42%
|
(6)
-54%
|
(6)
-6%
|
(5)
+14%
|
(5)
+3%
|
(6)
-22%
|
(7)
-14%
|
(28)
-288%
|
(28)
0%
|
(26)
+7%
|
(25)
+2%
|
(6)
+77%
|
(7)
-14%
|
(4)
+43%
|
(4)
+6%
|
5
N/A
|
5
-1%
|
6
+15%
|
4
-32%
|
(1)
N/A
|
2
N/A
|
(2)
N/A
|
2
N/A
|
3
+78%
|
5
+59%
|
6
+10%
|
6
+7%
|
4
-27%
|
(4)
N/A
|
|
EPS (Diluted) |
-0.4
N/A
|
0.01
N/A
|
0
N/A
|
-0.02
N/A
|
-0.04
-100%
|
-0.19
-375%
|
-0.18
+5%
|
-0.08
+56%
|
-0.03
+63%
|
-0.06
-100%
|
-0.03
+50%
|
-0.06
-100%
|
-0.07
-17%
|
-0.08
-14%
|
-0.09
-13%
|
-0.03
+67%
|
-0.06
-100%
|
-0.05
+17%
|
-0.05
N/A
|
-0.12
-140%
|
-0.09
+25%
|
-0.1
-11%
|
-0.09
+10%
|
-0.02
+78%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
-0.01
N/A
|