Mayfair Gold Corp
XTSX:MFG
Income Statement
Earnings Waterfall
Mayfair Gold Corp
Income Statement
Mayfair Gold Corp
| Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
0
|
1
|
1
|
1
|
|
| 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
|
1
N/A
|
1
+75%
|
2
+53%
|
2
+43%
|
2
-6%
|
3
+34%
|
3
+1%
|
2
-20%
|
3
+13%
|
2
-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)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
|
| 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
+100%
|
1
+70%
|
1
+50%
|
1
+0%
|
1
+17%
|
1
-37%
|
0
-70%
|
0
+19%
|
(0)
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
|
| 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)
|
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
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(0)
-33%
|
(0)
-25%
|
(0)
-20%
|
(0)
+17%
|
(0)
+20%
|
(0)
N/A
|
(0)
+25%
|
(0)
-304%
|
(0)
-65%
|
(1)
-155%
|
(1)
-41%
|
(1)
-37%
|
(1)
-17%
|
(1)
+12%
|
(1)
+5%
|
(2)
-102%
|
(1)
+31%
|
(2)
-29%
|
(2)
+1%
|
(1)
+41%
|
(1)
-12%
|
(1)
+40%
|
(1)
+15%
|
(0)
+36%
|
(0)
-21%
|
(1)
-230%
|
(3)
-91%
|
(3)
-18%
|
(5)
-46%
|
(4)
+8%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(1)
|
0
|
0
|
2
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| 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)
|
(1)
|
0
|
0
|
|
| 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
|
|
| 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
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
-33%
|
(0)
-25%
|
(0)
-20%
|
(0)
-33%
|
(0)
+13%
|
(0)
N/A
|
(0)
+14%
|
(0)
-106%
|
(0)
-62%
|
(1)
-160%
|
(1)
-46%
|
(1)
-42%
|
(2)
-65%
|
(2)
-12%
|
(3)
-74%
|
(5)
-51%
|
(6)
-11%
|
(3)
+47%
|
(2)
+50%
|
(1)
+64%
|
1
N/A
|
(2)
N/A
|
(2)
+8%
|
(0)
+74%
|
(1)
-23%
|
(3)
-424%
|
(4)
-53%
|
(5)
-29%
|
(7)
-29%
|
(6)
+14%
|
|
| 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
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(3)
|
(2)
|
(1)
|
1
|
(2)
|
(2)
|
(0)
|
(1)
|
(3)
|
(4)
|
(5)
|
(7)
|
(6)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
-33%
|
(0)
-25%
|
(0)
-20%
|
(0)
-33%
|
(0)
+13%
|
(0)
N/A
|
(0)
+14%
|
(0)
-106%
|
(0)
-62%
|
(1)
-160%
|
(1)
-46%
|
(1)
-42%
|
(2)
-65%
|
(2)
-12%
|
(3)
-74%
|
(6)
-71%
|
(7)
-9%
|
(4)
+42%
|
(2)
+41%
|
(1)
+75%
|
1
N/A
|
(2)
N/A
|
(2)
+8%
|
(0)
+74%
|
(1)
-23%
|
(2)
-387%
|
(3)
-22%
|
(4)
-34%
|
(6)
-38%
|
(5)
+11%
|
|
| EPS (Diluted) |
-1.5
N/A
|
-2
-33%
|
-2.5
-25%
|
-2.98
-19%
|
-4
-34%
|
-3.5
+13%
|
-3.49
+0%
|
-3
+14%
|
-5.57
-86%
|
-10
-80%
|
-17.33
-73%
|
-25.33
-46%
|
-41.22
-63%
|
-44.5
-8%
|
-33.33
+25%
|
-14.5
+56%
|
-16.08
-11%
|
-5.76
+64%
|
-2.17
+62%
|
-0.52
+76%
|
-0.13
+75%
|
30.5
N/A
|
-86
N/A
|
-79
+8%
|
-0.02
+100%
|
-0.01
+50%
|
-0.07
-600%
|
-0.09
-29%
|
-0.12
-33%
|
-0.16
-33%
|
-0.1
+38%
|
|