Omai Gold Mines Corp
XTSX:OMG
Income Statement
Earnings Waterfall
Omai Gold Mines Corp
Income Statement
Omai Gold Mines Corp
| 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
|
|
| 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
|
|
| Operating Income | ||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(8)
|
(9)
|
(11)
|
(13)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(8)
|
(11)
|
(12)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(5)
|
(6)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
|
| Research & Development |
0
|
0
|
0
|
(4)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(7)
|
(8)
|
|
| 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)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(0)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(0)
+20%
|
(0)
+4%
|
(8)
-3 296%
|
(9)
-24%
|
(11)
-18%
|
(13)
-17%
|
(7)
+45%
|
(7)
+9%
|
(6)
+1%
|
(5)
+17%
|
(4)
+22%
|
(5)
-15%
|
(4)
+13%
|
(4)
+0%
|
(3)
+18%
|
(3)
+10%
|
(3)
+6%
|
(4)
-27%
|
(5)
-43%
|
(8)
-49%
|
(11)
-35%
|
(12)
-11%
|
|
| 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
|
1
|
|
| Non-Reccuring Items |
(5)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
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
|
|
| Pre-Tax Income |
(6)
N/A
|
(0)
+96%
|
(0)
+1%
|
(8)
-3 207%
|
(9)
-24%
|
(11)
-17%
|
(13)
-17%
|
(7)
+44%
|
(7)
+9%
|
(7)
+1%
|
(5)
+16%
|
(5)
+11%
|
(5)
+0%
|
(4)
+13%
|
(4)
+1%
|
(3)
+18%
|
(3)
+9%
|
(3)
+6%
|
(4)
-26%
|
(6)
-58%
|
(8)
-38%
|
(11)
-33%
|
(11)
0%
|
|
| Net Income | ||||||||||||||||||||||||
| Income from Continuing Operations |
(6)
|
(0)
|
(0)
|
(8)
|
(9)
|
(11)
|
(13)
|
(7)
|
(7)
|
(7)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(8)
|
(11)
|
(11)
|
|
| Net Income (Common) |
(6)
N/A
|
(0)
+96%
|
(0)
+1%
|
(8)
-3 207%
|
(9)
-24%
|
(11)
-17%
|
(13)
-17%
|
(7)
+44%
|
(7)
+9%
|
(7)
+1%
|
(5)
+16%
|
(5)
+11%
|
(5)
+0%
|
(4)
+13%
|
(4)
+1%
|
(3)
+18%
|
(3)
+9%
|
(3)
+6%
|
(4)
-26%
|
(6)
-58%
|
(8)
-38%
|
(11)
-33%
|
(11)
0%
|
|
| EPS (Diluted) |
-0.71
N/A
|
-0.03
+96%
|
-0.03
N/A
|
-0.05
-67%
|
-0.04
+20%
|
-0.05
-25%
|
-0.08
-60%
|
-0.03
+63%
|
-0.03
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
|