Nova Royalty Corp
XTSX:NOVR
Income Statement
Earnings Waterfall
Nova Royalty Corp
Revenue
|
2m
CAD
|
Cost of Revenue
|
-1.5m
CAD
|
Gross Profit
|
489.7k
CAD
|
Operating Expenses
|
-7.6m
CAD
|
Operating Income
|
-7.1m
CAD
|
Other Expenses
|
-1.8m
CAD
|
Net Income
|
-8.9m
CAD
|
Income Statement
Nova Royalty Corp
Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
+0%
|
0
+97%
|
0
+4 469%
|
1
+278%
|
1
+96%
|
3
+83%
|
3
+6%
|
2
-25%
|
3
+30%
|
2
-24%
|
|
Gross Profit | |||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+283%
|
1
+133%
|
1
+89%
|
1
-5%
|
1
-38%
|
1
+27%
|
0
-51%
|
|
Operating Income | |||||||||||||
Operating Expenses |
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(10)
|
(13)
|
(13)
|
(8)
|
(9)
|
(8)
|
|
Selling, General & Administrative |
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(10)
|
(10)
|
(8)
|
(9)
|
(7)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
|
Operating Income |
(2)
N/A
|
(3)
-61%
|
(4)
-8%
|
(4)
-22%
|
(5)
-9%
|
(6)
-23%
|
(9)
-55%
|
(11)
-22%
|
(12)
-5%
|
(7)
+43%
|
(8)
-24%
|
(7)
+15%
|
|
Pre-Tax Income | |||||||||||||
Interest Income Expense |
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Total Other Income |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
Pre-Tax Income |
(2)
N/A
|
(3)
-69%
|
(4)
-18%
|
(5)
-21%
|
(6)
-13%
|
(9)
-68%
|
(10)
-6%
|
(12)
-24%
|
(13)
-5%
|
(8)
+39%
|
(10)
-25%
|
(9)
+9%
|
|
Net Income | |||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(9)
|
(10)
|
(12)
|
(13)
|
(8)
|
(10)
|
(9)
|
|
Net Income (Common) |
(2)
N/A
|
(3)
-67%
|
(3)
+22%
|
(4)
-33%
|
(4)
-18%
|
(9)
-125%
|
(10)
-6%
|
(12)
-23%
|
(13)
-5%
|
(8)
+39%
|
(10)
-25%
|
(9)
+10%
|
|
EPS (Diluted) |
-0.05
N/A
|
-0.11
-120%
|
-0.03
+73%
|
-0.04
-33%
|
-0.05
-25%
|
-0.12
-140%
|
-0.12
N/A
|
-0.15
-25%
|
-0.15
N/A
|
-0.09
+40%
|
-0.11
-22%
|
-0.1
+9%
|