CGX Energy Inc
XTSX:OYL
Income Statement
Earnings Waterfall
CGX Energy Inc
Revenue
|
0
USD
|
Operating Expenses
|
-4.9m
USD
|
Operating Income
|
-4.9m
USD
|
Other Expenses
|
1.7m
USD
|
Net Income
|
-3.2m
USD
|
Income Statement
CGX Energy Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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
|
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 |
(13)
|
(13)
|
(10)
|
(5)
|
(46)
|
(46)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(2)
|
(2)
|
(1)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(5)
|
(6)
|
(7)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
|
Selling, General & Administrative |
(13)
|
(13)
|
(10)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(2)
|
(2)
|
(1)
|
(0)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(5)
|
(6)
|
(7)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
|
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)
|
(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
|
(42)
|
(42)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(13)
N/A
|
(13)
+4%
|
(10)
+25%
|
(5)
+47%
|
(46)
-810%
|
(46)
+0%
|
(4)
+91%
|
(4)
-1%
|
(4)
+13%
|
(4)
+5%
|
(4)
-20%
|
(5)
-13%
|
(2)
+48%
|
(2)
+9%
|
(1)
+41%
|
(0)
+66%
|
(3)
-458%
|
(3)
-29%
|
(3)
+1%
|
(3)
-3%
|
(4)
-11%
|
(3)
+14%
|
(3)
-4%
|
(3)
+7%
|
(5)
-51%
|
(6)
-32%
|
(7)
-11%
|
(7)
-4%
|
(5)
+22%
|
(5)
+9%
|
(5)
-5%
|
(5)
-4%
|
(7)
-25%
|
(7)
-4%
|
(7)
-5%
|
(8)
-6%
|
(7)
+12%
|
(6)
+12%
|
(6)
-1%
|
(5)
+16%
|
(5)
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
13
|
13
|
17
|
0
|
(0)
|
0
|
(1)
|
2
|
1
|
0
|
2
|
0
|
(3)
|
(3)
|
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(4)
|
(8)
|
(4)
|
(1)
|
(0)
|
3
|
(0)
|
(3)
|
(1)
|
(1)
|
(3)
|
(3)
|
(5)
|
(6)
|
(4)
|
(4)
|
(2)
|
(0)
|
(1)
|
|
Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
(42)
|
(42)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
(0)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
(23)
|
(23)
|
(23)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
18
|
8
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
3
|
3
|
2
|
|
Pre-Tax Income |
1
N/A
|
0
-20%
|
8
+1 463%
|
(4)
N/A
|
(45)
-1 045%
|
(45)
+1%
|
(45)
-2%
|
(67)
-47%
|
(26)
+61%
|
(27)
-1%
|
(26)
+2%
|
(5)
+82%
|
(5)
-9%
|
(5)
-3%
|
(5)
+3%
|
(5)
-4%
|
(6)
-9%
|
(6)
-9%
|
(6)
+4%
|
(6)
0%
|
(6)
-1%
|
4
N/A
|
10
+125%
|
7
-31%
|
9
+32%
|
1
-94%
|
(7)
N/A
|
(3)
+50%
|
(5)
-66%
|
(7)
-33%
|
(6)
+15%
|
(6)
+7%
|
(13)
-118%
|
(14)
-9%
|
(16)
-16%
|
(18)
-14%
|
(10)
+45%
|
(7)
+26%
|
(5)
+31%
|
(2)
+56%
|
(3)
-44%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
1
|
0
|
8
|
(4)
|
(45)
|
(45)
|
(45)
|
(67)
|
(26)
|
(27)
|
(26)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
4
|
10
|
7
|
9
|
1
|
(7)
|
(3)
|
(5)
|
(7)
|
(6)
|
(6)
|
(13)
|
(14)
|
(16)
|
(18)
|
(10)
|
(7)
|
(5)
|
(2)
|
(3)
|
|
Net Income (Common) |
1
N/A
|
0
-20%
|
8
+1 463%
|
(4)
N/A
|
(45)
-1 045%
|
(45)
+1%
|
(45)
-2%
|
(67)
-47%
|
(26)
+61%
|
(27)
-1%
|
(26)
+2%
|
(5)
+82%
|
(5)
-9%
|
(5)
-3%
|
(5)
+3%
|
(5)
-4%
|
(6)
-9%
|
(6)
-9%
|
(6)
+4%
|
(6)
0%
|
(6)
-1%
|
4
N/A
|
10
+125%
|
7
-31%
|
9
+32%
|
1
-94%
|
(7)
N/A
|
(3)
+50%
|
(5)
-66%
|
(7)
-33%
|
(6)
+15%
|
(6)
+7%
|
(13)
-118%
|
(14)
-9%
|
(16)
-16%
|
(18)
-14%
|
(10)
+45%
|
(7)
+26%
|
(5)
+31%
|
(2)
+56%
|
(3)
-44%
|
|
EPS (Diluted) |
0
N/A
|
0
N/A
|
0.09
N/A
|
-0.06
N/A
|
-0.56
-833%
|
-0.52
+7%
|
-0.48
+8%
|
-0.71
-48%
|
-0.28
+61%
|
-0.24
+14%
|
-0.23
+4%
|
-0.04
+83%
|
-0.05
-25%
|
-0.05
N/A
|
-0.04
+20%
|
-0.04
N/A
|
-0.05
-25%
|
-0.05
N/A
|
-0.05
N/A
|
-0.05
N/A
|
-0.05
N/A
|
0.02
N/A
|
0.05
+150%
|
0.04
-20%
|
0.04
N/A
|
0
N/A
|
-0.03
N/A
|
-0.01
+67%
|
-0.02
-100%
|
-0.03
-50%
|
-0.02
+33%
|
-0.02
N/A
|
-0.04
-100%
|
-0.04
N/A
|
-0.05
-25%
|
-0.06
-20%
|
-0.03
+50%
|
-0.02
+33%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|