Murchison Minerals Ltd
XTSX:MUR
Income Statement
Earnings Waterfall
Murchison Minerals Ltd
Income Statement
Murchison Minerals Ltd
| Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | 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 | 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
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
|
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
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(7)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(0)
|
(6)
|
(6)
|
(6)
|
(4)
|
(3)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(5)
|
(4)
|
(5)
|
(9)
|
(8)
|
(7)
|
(7)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
(5)
|
(5)
|
(5)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(4)
|
(3)
|
(4)
|
(7)
|
(6)
|
(6)
|
(5)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| 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)
|
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
|
(6)
|
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
|
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
|
|
| Operating Income |
(1)
N/A
|
(1)
+21%
|
(1)
-7%
|
(1)
-4%
|
(1)
-19%
|
(1)
-18%
|
(1)
-9%
|
(1)
-5%
|
(1)
N/A
|
(7)
-441%
|
(1)
+84%
|
(1)
-3%
|
(1)
+12%
|
(2)
-98%
|
(2)
-6%
|
(1)
+46%
|
(2)
-72%
|
(2)
+5%
|
(2)
-8%
|
(2)
+2%
|
(1)
+31%
|
(2)
-17%
|
(2)
N/A
|
(2)
-28%
|
(2)
+7%
|
(2)
+3%
|
(1)
+23%
|
(1)
+54%
|
(1)
+12%
|
(1)
-115%
|
(2)
-47%
|
(3)
-41%
|
(0)
+88%
|
(6)
-1 900%
|
(6)
-1%
|
(6)
+5%
|
(4)
+37%
|
(3)
+22%
|
(1)
+50%
|
(1)
+40%
|
(0)
+49%
|
(1)
-85%
|
(1)
+15%
|
(1)
-61%
|
(1)
+42%
|
(2)
-164%
|
(2)
-4%
|
(2)
+13%
|
(2)
-2%
|
(3)
-85%
|
(3)
-9%
|
(3)
-1%
|
(4)
-9%
|
(2)
+52%
|
(2)
+1%
|
(2)
-8%
|
(2)
+9%
|
(3)
-53%
|
(2)
+10%
|
(2)
-5%
|
(3)
-7%
|
(2)
+5%
|
(3)
-20%
|
(3)
-13%
|
(5)
-57%
|
(4)
+14%
|
(5)
-20%
|
(9)
-69%
|
(8)
+17%
|
(7)
+0%
|
(7)
+11%
|
(3)
+56%
|
(3)
+7%
|
(3)
-22%
|
(3)
+9%
|
(2)
+19%
|
(2)
+16%
|
(1)
+47%
|
(1)
+7%
|
(1)
-41%
|
|
| 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
|
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
|
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
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(6)
|
0
|
(6)
|
(6)
|
(1)
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(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
|
0
|
0
|
0
|
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
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
+38%
|
(1)
-21%
|
(1)
-13%
|
(1)
-19%
|
(1)
-7%
|
(1)
-8%
|
(1)
-13%
|
(7)
-416%
|
(7)
N/A
|
(7)
+2%
|
(7)
+2%
|
(2)
+71%
|
(2)
N/A
|
(2)
-7%
|
(2)
-6%
|
(2)
+10%
|
(2)
+3%
|
(2)
-7%
|
(2)
-1%
|
(2)
+29%
|
(2)
-16%
|
(2)
-1%
|
(2)
-20%
|
(2)
0%
|
(2)
+11%
|
(1)
+24%
|
(1)
+46%
|
(1)
-1%
|
(2)
-99%
|
(2)
-40%
|
(3)
-39%
|
(0)
+86%
|
(6)
-1 307%
|
(7)
-14%
|
(7)
+4%
|
(4)
+46%
|
(3)
+23%
|
(1)
+53%
|
(1)
+54%
|
(1)
-43%
|
(1)
+11%
|
(1)
+19%
|
(1)
-67%
|
(1)
+39%
|
(1)
-98%
|
(1)
-7%
|
(1)
+18%
|
(1)
-5%
|
(2)
-77%
|
(2)
-10%
|
(2)
-1%
|
(3)
-11%
|
(1)
+43%
|
(2)
-2%
|
(2)
-6%
|
(1)
+8%
|
(2)
-40%
|
(2)
+11%
|
(2)
-7%
|
(2)
-8%
|
(2)
-8%
|
(3)
-19%
|
(3)
-16%
|
(5)
-52%
|
(4)
+15%
|
(5)
-19%
|
(7)
-55%
|
(6)
+19%
|
(6)
0%
|
(5)
+10%
|
(3)
+50%
|
(3)
+5%
|
(3)
-21%
|
(3)
+9%
|
(2)
+18%
|
(2)
+17%
|
(1)
+48%
|
(1)
+9%
|
(1)
-43%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
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
|
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 |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(5)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(0)
|
(6)
|
(7)
|
(7)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(4)
|
(5)
|
(7)
|
(6)
|
(6)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
+36%
|
(1)
-23%
|
(1)
-22%
|
(1)
-18%
|
(1)
-8%
|
(1)
-8%
|
(1)
-13%
|
(5)
-289%
|
(5)
0%
|
(5)
+2%
|
(5)
+2%
|
(2)
+69%
|
(2)
+1%
|
(2)
-8%
|
(2)
-6%
|
(2)
-13%
|
(2)
+3%
|
(2)
-7%
|
(2)
-1%
|
(2)
+29%
|
(2)
-16%
|
(2)
-1%
|
(2)
-20%
|
(2)
N/A
|
(2)
+11%
|
(1)
+24%
|
(1)
+46%
|
(1)
-1%
|
(2)
-98%
|
(2)
-18%
|
(3)
-46%
|
(0)
+84%
|
(6)
-1 227%
|
(7)
-21%
|
(7)
+5%
|
(4)
+47%
|
(3)
+24%
|
(1)
+55%
|
(1)
+52%
|
(1)
-48%
|
(1)
+11%
|
(1)
+19%
|
(1)
-67%
|
(1)
+39%
|
(1)
-98%
|
(1)
-7%
|
(1)
+18%
|
(1)
-5%
|
(2)
-77%
|
(2)
-10%
|
(2)
-1%
|
(3)
-11%
|
(1)
+43%
|
(2)
-2%
|
(2)
-6%
|
(1)
+8%
|
(2)
-40%
|
(2)
+11%
|
(2)
-7%
|
(2)
-8%
|
(2)
-8%
|
(3)
-19%
|
(3)
-16%
|
(5)
-52%
|
(4)
+15%
|
(5)
-19%
|
(7)
-55%
|
(6)
+19%
|
(6)
0%
|
(5)
+10%
|
(3)
+50%
|
(3)
+5%
|
(3)
-21%
|
(3)
+9%
|
(2)
+18%
|
(2)
+17%
|
(1)
+48%
|
(1)
+9%
|
(1)
-43%
|
|
| EPS (Diluted) |
-26.43
N/A
|
-14.15
+46%
|
-17.41
-23%
|
-21.07
-21%
|
-24.32
-15%
|
-23.44
+4%
|
-19.49
+17%
|
-21.83
-12%
|
-90.45
-314%
|
-85.24
+6%
|
-83.25
+2%
|
-74.68
+10%
|
-23.87
+68%
|
-22.27
+7%
|
-24.1
-8%
|
-25.65
-6%
|
-29.04
-13%
|
-28.02
+4%
|
-25.85
+8%
|
-26.16
-1%
|
-19.18
+27%
|
-19.94
-4%
|
-20.05
-1%
|
-23.97
-20%
|
-23.53
+2%
|
-15.5
+34%
|
-10.49
+32%
|
-4.55
+57%
|
-5.18
-14%
|
-3.69
+29%
|
-4.06
-10%
|
-4.58
-13%
|
-0.88
+81%
|
-9.81
-1 015%
|
-11.63
-19%
|
-10.55
+9%
|
-5.57
+47%
|
-3.47
+38%
|
-1.56
+55%
|
-0.75
+52%
|
-1.12
-49%
|
-0.98
+13%
|
-0.79
+19%
|
-1.04
-32%
|
-0.66
+37%
|
-1.01
-53%
|
-1.08
-7%
|
-0.88
+19%
|
-0.9
-2%
|
-0.98
-9%
|
-1.08
-10%
|
-1.09
-1%
|
-1.21
-11%
|
-0.66
+45%
|
-0.67
-2%
|
-0.66
+1%
|
-0.61
+8%
|
-0.63
-3%
|
-0.56
+11%
|
-0.51
+9%
|
-0.59
-16%
|
-0.44
+25%
|
-0.52
-18%
|
-0.57
-10%
|
-0.82
-44%
|
-0.5
+39%
|
-0.56
-12%
|
-0.68
-21%
|
-0.64
+6%
|
-0.56
+12%
|
-0.5
+11%
|
-0.23
+54%
|
-0.23
N/A
|
-0.24
-4%
|
-0.21
+13%
|
-0.17
+19%
|
-0.15
+12%
|
-0.05
+67%
|
-0.07
-40%
|
-0.08
-14%
|
|