Magna Gold Corp
XTSX:MGR
Income Statement
Earnings Waterfall
Magna Gold Corp
Revenue
|
89.4m
USD
|
Cost of Revenue
|
-97m
USD
|
Gross Profit
|
-7.7m
USD
|
Operating Expenses
|
-7.9m
USD
|
Operating Income
|
-15.6m
USD
|
Other Expenses
|
-7.4m
USD
|
Net Income
|
-22.9m
USD
|
Income Statement
Magna Gold Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
8
N/A
|
22
+165%
|
37
+65%
|
52
+41%
|
65
+24%
|
84
+29%
|
99
+17%
|
107
+8%
|
107
0%
|
89
-16%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
(7)
|
(20)
|
(35)
|
(52)
|
(65)
|
(78)
|
(85)
|
(93)
|
(100)
|
(97)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
3
+76%
|
2
-31%
|
0
-80%
|
(0)
N/A
|
6
N/A
|
13
+109%
|
14
+5%
|
7
-52%
|
(8)
N/A
|
|
Operating Income | ||||||||||||||
Operating Expenses |
0
|
(2)
|
(2)
|
(4)
|
(8)
|
(8)
|
(9)
|
(8)
|
(6)
|
(8)
|
(8)
|
(9)
|
(8)
|
|
Selling, General & Administrative |
0
|
(1)
|
(1)
|
(3)
|
(6)
|
(7)
|
(8)
|
(7)
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
|
Research & Development |
0
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
0
N/A
|
(2)
N/A
|
(2)
-38%
|
(3)
-24%
|
(6)
-111%
|
(6)
-5%
|
(9)
-52%
|
(8)
+13%
|
0
N/A
|
5
+1 551%
|
6
+10%
|
(2)
N/A
|
(16)
-666%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
1
|
0
|
2
|
1
|
1
|
1
|
(1)
|
(2)
|
(1)
|
0
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
|
Total Other Income |
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
2
|
2
|
2
|
2
|
(1)
|
(2)
|
|
Pre-Tax Income |
0
N/A
|
(2)
N/A
|
(2)
-39%
|
(3)
-38%
|
(6)
-114%
|
(5)
+17%
|
(9)
-67%
|
(5)
+40%
|
3
N/A
|
6
+91%
|
6
+2%
|
(4)
N/A
|
(22)
-467%
|
|
Net Income | ||||||||||||||
Tax Provision |
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(3)
|
(1)
|
|
Income from Continuing Operations |
0
|
(2)
|
(2)
|
(3)
|
(7)
|
(7)
|
(9)
|
(6)
|
2
|
5
|
5
|
(6)
|
(23)
|
|
Net Income (Common) |
0
N/A
|
(2)
N/A
|
(2)
-39%
|
(3)
-46%
|
(7)
-117%
|
(7)
+1%
|
(9)
-37%
|
(6)
+37%
|
2
N/A
|
5
+210%
|
5
+2%
|
(6)
N/A
|
(23)
-255%
|
|
EPS (Diluted) |
0
N/A
|
-0.04
N/A
|
-0.05
-25%
|
-0.04
+20%
|
-0.08
-100%
|
-0.07
+13%
|
-0.1
-43%
|
-0.06
+40%
|
0.02
N/A
|
0.06
+200%
|
0.06
N/A
|
-0.07
N/A
|
-0.25
-257%
|