Metalla Royalty & Streaming Ltd
XTSX:MTA
Income Statement
Earnings Waterfall
Metalla Royalty & Streaming Ltd
Revenue
|
4.6m
USD
|
Cost of Revenue
|
-2.4m
USD
|
Gross Profit
|
2.2m
USD
|
Operating Expenses
|
-7.2m
USD
|
Operating Income
|
-5m
USD
|
Other Expenses
|
-858k
USD
|
Net Income
|
-5.8m
USD
|
Income Statement
Metalla Royalty & Streaming Ltd
Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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
|
2
N/A
|
5
+212%
|
8
+37%
|
13
+73%
|
13
-2%
|
6
-54%
|
8
+37%
|
4
-48%
|
4
-10%
|
3
-27%
|
6
+112%
|
1
-78%
|
5
+264%
|
3
-43%
|
3
+16%
|
3
-5%
|
3
0%
|
3
-8%
|
3
-5%
|
2
-7%
|
3
+13%
|
3
+18%
|
4
+22%
|
5
+17%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(5)
|
(5)
|
(9)
|
(10)
|
(9)
|
(4)
|
(5)
|
(3)
|
(2)
|
(2)
|
(4)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(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
|
(1)
N/A
|
(3)
-471%
|
0
N/A
|
1
+164%
|
1
+168%
|
3
+114%
|
3
+9%
|
2
-48%
|
3
+39%
|
1
-45%
|
1
-2%
|
1
-26%
|
2
+116%
|
0
-80%
|
2
+277%
|
1
-44%
|
1
+3%
|
1
-35%
|
1
-10%
|
0
-30%
|
0
-11%
|
1
+73%
|
1
+73%
|
1
+31%
|
2
+33%
|
2
+21%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(9)
|
(4)
|
(11)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(10)
|
(7)
|
(7)
|
(7)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(7)
|
(6)
|
(7)
|
(5)
|
(9)
|
(4)
|
(11)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
|
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
|
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
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
|
Operating Income |
(1)
N/A
|
(1)
-15%
|
(3)
-132%
|
(3)
+4%
|
(3)
+2%
|
(2)
+15%
|
(0)
+87%
|
(0)
-7%
|
(0)
+10%
|
(0)
+4%
|
(0)
+19%
|
(1)
-200%
|
(1)
-121%
|
(2)
-13%
|
(2)
-46%
|
(3)
-50%
|
(6)
-69%
|
(6)
-2%
|
(1)
+77%
|
(4)
-171%
|
(0)
+88%
|
(1)
-43%
|
(1)
-76%
|
(3)
-146%
|
(3)
-19%
|
(4)
-17%
|
(4)
-3%
|
(6)
-67%
|
(4)
+39%
|
(10)
-145%
|
(8)
+18%
|
(9)
-13%
|
(9)
-1%
|
(9)
-2%
|
(8)
+8%
|
(7)
+12%
|
(6)
+16%
|
(9)
-42%
|
(5)
+37%
|
(5)
+5%
|
(5)
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
3
|
3
|
(0)
|
2
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
0
|
(6)
|
(6)
|
(4)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
Pre-Tax Income |
(1)
N/A
|
(1)
-18%
|
(3)
-171%
|
(3)
+4%
|
(3)
-2%
|
(2)
+14%
|
(0)
+81%
|
(0)
+11%
|
(0)
+3%
|
(0)
+3%
|
(0)
+43%
|
(1)
-205%
|
(2)
-136%
|
(2)
-11%
|
(2)
-45%
|
(3)
-32%
|
(3)
+18%
|
(3)
-2%
|
(2)
+35%
|
(1)
+27%
|
(1)
+6%
|
(1)
-9%
|
(2)
-17%
|
(4)
-136%
|
(4)
-9%
|
(5)
-22%
|
(5)
+4%
|
(8)
-68%
|
(4)
+46%
|
(11)
-166%
|
(9)
+18%
|
(10)
-10%
|
(10)
-2%
|
(10)
+2%
|
(9)
+12%
|
(9)
-3%
|
(11)
-17%
|
(10)
+9%
|
(8)
+20%
|
(8)
+5%
|
(4)
+41%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(8)
|
(5)
|
(12)
|
(10)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(11)
|
(10)
|
(9)
|
(9)
|
(6)
|
|
Net Income (Common) |
(1)
N/A
|
(1)
-18%
|
(3)
-167%
|
(2)
+7%
|
(3)
-6%
|
(2)
+13%
|
(5)
-127%
|
(5)
-1%
|
(5)
+2%
|
(5)
+1%
|
(0)
+96%
|
(1)
-210%
|
(2)
-134%
|
(2)
-11%
|
(2)
-45%
|
(3)
-33%
|
(3)
+15%
|
(3)
-4%
|
(2)
+33%
|
(2)
+2%
|
(2)
-20%
|
(2)
-6%
|
(2)
+23%
|
(3)
-60%
|
(3)
-1%
|
(4)
-43%
|
(4)
-5%
|
(8)
-91%
|
(5)
+44%
|
(12)
-145%
|
(10)
+15%
|
(11)
-7%
|
(10)
+2%
|
(10)
+1%
|
(9)
+13%
|
(9)
-4%
|
(11)
-18%
|
(10)
+8%
|
(9)
+9%
|
(9)
+4%
|
(6)
+33%
|
|
EPS (Diluted) |
-0.13
N/A
|
-0.15
-15%
|
-0.41
-173%
|
-0.36
+12%
|
-0.37
-3%
|
-0.35
+5%
|
-0.75
-114%
|
-0.25
+67%
|
-0.24
+4%
|
-0.74
-208%
|
-0.03
+96%
|
-0.03
N/A
|
-0.18
-500%
|
-0.15
+17%
|
-0.25
-67%
|
-0.2
+20%
|
-0.14
+30%
|
-0.15
-7%
|
-0.11
+27%
|
-0.1
+9%
|
-0.08
+20%
|
-0.08
N/A
|
-0.07
+13%
|
-0.1
-43%
|
-0.09
+10%
|
-0.13
-44%
|
-0.13
N/A
|
-0.25
-92%
|
-0.13
+48%
|
-0.28
-115%
|
-0.25
+11%
|
-0.26
-4%
|
-0.24
+8%
|
-0.24
N/A
|
-0.2
+17%
|
-0.21
-5%
|
-0.24
-14%
|
-0.19
+21%
|
-0.17
+11%
|
-0.18
-6%
|
-0.11
+39%
|