Orogen Royalties Inc
XTSX:OGN
Income Statement
Earnings Waterfall
Orogen Royalties Inc
Revenue
|
5.1m
CAD
|
Operating Expenses
|
-4.2m
CAD
|
Operating Income
|
858.5k
CAD
|
Other Expenses
|
1.5m
CAD
|
Net Income
|
2.4m
CAD
|
Income Statement
Orogen Royalties Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||
Revenue |
1
N/A
|
0
-67%
|
0
-35%
|
0
-94%
|
0
+1 642%
|
0
-1%
|
0
-73%
|
2
+5 881%
|
1
-55%
|
2
+102%
|
3
+61%
|
4
+24%
|
4
+15%
|
5
+5%
|
5
+11%
|
|
Operating Income | ||||||||||||||||
Operating Expenses |
(4)
|
(3)
|
(4)
|
(3)
|
(7)
|
(7)
|
(5)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Selling, General & Administrative |
(3)
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
|
Research & Development |
(1)
|
(1)
|
(1)
|
(1)
|
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)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(4)
N/A
|
(3)
+20%
|
(4)
-38%
|
(3)
+23%
|
(7)
-99%
|
(7)
+1%
|
(5)
+19%
|
(1)
+78%
|
(3)
-113%
|
(2)
+28%
|
(1)
+55%
|
0
N/A
|
0
+0%
|
0
+95%
|
1
+102%
|
|
Pre-Tax Income | ||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(40)
|
0
|
(40)
|
(40)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
(1)
|
(2)
|
(3)
|
(2)
|
(0)
|
(1)
|
1
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(4)
N/A
|
(3)
+17%
|
(46)
-1 303%
|
(5)
+89%
|
(50)
-894%
|
(48)
+3%
|
(6)
+88%
|
(3)
+54%
|
(2)
+39%
|
(3)
-97%
|
(2)
+34%
|
1
N/A
|
1
+29%
|
2
+85%
|
2
+33%
|
|
Net Income | ||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(4)
|
(3)
|
(46)
|
(5)
|
(50)
|
(48)
|
(6)
|
(3)
|
(2)
|
(3)
|
(2)
|
1
|
1
|
2
|
2
|
|
Net Income (Common) |
(4)
N/A
|
(3)
+17%
|
(46)
-1 303%
|
(5)
+89%
|
(50)
-894%
|
(48)
+3%
|
(6)
+88%
|
(3)
+51%
|
(2)
+37%
|
(3)
-89%
|
(2)
+33%
|
1
N/A
|
1
+25%
|
2
+75%
|
2
+30%
|
|
EPS (Diluted) |
-0.05
N/A
|
-0.04
+20%
|
-0.32
-700%
|
-0.04
+88%
|
-0.28
-600%
|
-0.27
+4%
|
-0.05
+81%
|
-0.02
+60%
|
-0.01
+50%
|
-0.02
-100%
|
-0.01
+50%
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|