Nickel 28 Capital Corp
XTSX:NKL
Income Statement
Earnings Waterfall
Nickel 28 Capital Corp
Income Statement
Nickel 28 Capital Corp
| Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||
| Operating Expenses |
(1)
|
(4)
|
(4)
|
(6)
|
(7)
|
(9)
|
(11)
|
(9)
|
(10)
|
(31)
|
(10)
|
(13)
|
(17)
|
(11)
|
(5)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
|
| Selling, General & Administrative |
(0)
|
(4)
|
(4)
|
(6)
|
(6)
|
(9)
|
(10)
|
(9)
|
(10)
|
(8)
|
(10)
|
(13)
|
(13)
|
(11)
|
(10)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(23)
|
(0)
|
(0)
|
(4)
|
(0)
|
5
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(1)
N/A
|
(4)
-601%
|
(4)
0%
|
(6)
-65%
|
(7)
-4%
|
(9)
-40%
|
(11)
-14%
|
(9)
+13%
|
(10)
-7%
|
(31)
-213%
|
(10)
+67%
|
(13)
-27%
|
(17)
-33%
|
(11)
+33%
|
(5)
+59%
|
(7)
-50%
|
(6)
+8%
|
(5)
+17%
|
(4)
+29%
|
(3)
+17%
|
(2)
+43%
|
|
| Pre-Tax Income | ||||||||||||||||||||||
| Interest Income Expense |
3
|
(1)
|
1
|
(1)
|
(5)
|
23
|
(5)
|
(4)
|
(4)
|
19
|
(3)
|
(3)
|
1
|
8
|
(0)
|
2
|
2
|
4
|
2
|
1
|
(1)
|
|
| Non-Reccuring Items |
0
|
7
|
13
|
28
|
35
|
0
|
27
|
17
|
19
|
23
|
28
|
28
|
22
|
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
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Pre-Tax Income |
3
N/A
|
3
-18%
|
10
+304%
|
20
+98%
|
23
+13%
|
14
-40%
|
11
-20%
|
4
-64%
|
6
+45%
|
11
+91%
|
14
+30%
|
12
-16%
|
6
-54%
|
(3)
N/A
|
(5)
-40%
|
(4)
+13%
|
(3)
+20%
|
(1)
+71%
|
(1)
-35%
|
(2)
-66%
|
(3)
-43%
|
|
| Net Income | ||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
3
|
3
|
10
|
20
|
23
|
11
|
8
|
1
|
3
|
6
|
9
|
7
|
1
|
(6)
|
(8)
|
(7)
|
(6)
|
(2)
|
(2)
|
(3)
|
(5)
|
|
| Net Income (Common) |
3
N/A
|
3
-18%
|
7
+177%
|
17
+142%
|
20
+16%
|
11
-44%
|
8
-25%
|
1
-85%
|
3
+145%
|
6
+100%
|
9
+54%
|
7
-25%
|
1
-92%
|
(6)
N/A
|
(8)
-22%
|
(7)
+8%
|
(6)
+12%
|
(2)
+68%
|
(2)
-4%
|
(3)
-59%
|
(5)
-41%
|
|
| EPS (Diluted) |
0.04
N/A
|
0.03
-25%
|
0.08
+167%
|
0.2
+150%
|
0.23
+15%
|
0.13
-43%
|
0.09
-31%
|
0.01
-89%
|
0.03
+200%
|
0.07
+133%
|
0.1
+43%
|
0.08
-20%
|
0.01
-88%
|
-0.07
N/A
|
-0.08
-14%
|
-0.07
+12%
|
-0.06
+14%
|
-0.02
+67%
|
-0.02
N/A
|
-0.04
-100%
|
-0.05
-25%
|
|