Magna Mining Inc
XTSX:NICU
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Magna Mining Inc
XTSX:NICU
|
CA |
Income Statement
Earnings Waterfall
Magna Mining Inc
Income Statement
Magna Mining Inc
| 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
|
2
|
3
|
|
| 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
|
4
N/A
|
23
+415%
|
39
+71%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(25)
|
(44)
|
|
| 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
|
(2)
N/A
|
(5)
-174%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(6)
|
(8)
|
(6)
|
(5)
|
(22)
|
(23)
|
(25)
|
(28)
|
(13)
|
(14)
|
(16)
|
(17)
|
(19)
|
(20)
|
(24)
|
(28)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(9)
|
(12)
|
(16)
|
(20)
|
|
| Research & Development |
(4)
|
(5)
|
(4)
|
(3)
|
(20)
|
(20)
|
(22)
|
(24)
|
(8)
|
(9)
|
(10)
|
(9)
|
(10)
|
(9)
|
(8)
|
(8)
|
|
| Depreciation & Amortization |
(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
|
|
| Operating Income |
(6)
N/A
|
(8)
-41%
|
(6)
+23%
|
(5)
+17%
|
(22)
-344%
|
(23)
-5%
|
(25)
-8%
|
(28)
-12%
|
(13)
+55%
|
(14)
-13%
|
(16)
-11%
|
(17)
-6%
|
(19)
-16%
|
(20)
-4%
|
(26)
-28%
|
(32)
-26%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(2)
|
(3)
|
|
| Non-Reccuring Items |
(1)
|
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
|
34
|
34
|
34
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
3
|
2
|
2
|
1
|
|
| Pre-Tax Income |
(7)
N/A
|
(8)
-14%
|
(6)
+24%
|
(5)
+19%
|
(22)
-359%
|
(23)
-3%
|
(24)
-4%
|
(26)
-9%
|
(10)
+62%
|
(11)
-12%
|
(13)
-17%
|
(14)
-11%
|
(16)
-15%
|
16
N/A
|
8
-49%
|
(0)
N/A
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
|
| Income from Continuing Operations |
(7)
|
(8)
|
(6)
|
(5)
|
(22)
|
(23)
|
(24)
|
(26)
|
(10)
|
(11)
|
(13)
|
(14)
|
(16)
|
16
|
10
|
4
|
|
| Net Income (Common) |
(7)
N/A
|
(8)
-14%
|
(6)
+24%
|
(5)
+19%
|
(22)
-359%
|
(23)
-3%
|
(24)
-4%
|
(26)
-9%
|
(10)
+62%
|
(11)
-12%
|
(13)
-17%
|
(14)
-11%
|
(16)
-15%
|
16
N/A
|
10
-35%
|
4
-59%
|
|
| EPS (Diluted) |
-0.12
N/A
|
-0.12
N/A
|
-0.09
+25%
|
-0.07
+22%
|
-0.26
-271%
|
-0.14
+46%
|
-0.14
N/A
|
-0.15
-7%
|
-0.06
+60%
|
-0.07
-17%
|
-0.08
-14%
|
-0.09
-12%
|
-0.1
-11%
|
0.07
N/A
|
0.05
-29%
|
0.02
-60%
|
|