PetroFrontier Corp
XTSX:PFC
Income Statement
Earnings Waterfall
PetroFrontier Corp
Income Statement
PetroFrontier Corp
| Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
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
|
1
|
0
|
1
|
1
|
|
| 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
|
1
N/A
|
1
+126%
|
2
+108%
|
4
+52%
|
5
+24%
|
5
+9%
|
5
-8%
|
4
-1%
|
4
-9%
|
3
-20%
|
3
-5%
|
3
-9%
|
3
-11%
|
3
+14%
|
2
-18%
|
2
-17%
|
2
-20%
|
1
-27%
|
2
+45%
|
2
+42%
|
3
+32%
|
3
-9%
|
5
+60%
|
7
+54%
|
8
+13%
|
7
-13%
|
8
+13%
|
5
-34%
|
4
-23%
|
3
-13%
|
3
-8%
|
3
-19%
|
2
-14%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
|
| Gross Profit |
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
+12%
|
0
+1 180%
|
1
+93%
|
1
+67%
|
2
+21%
|
1
-20%
|
2
+16%
|
1
-33%
|
0
-70%
|
0
+51%
|
0
-19%
|
1
+35%
|
1
+103%
|
1
-43%
|
(0)
N/A
|
(0)
-188%
|
(0)
+30%
|
0
N/A
|
1
+1 091%
|
1
+48%
|
0
-74%
|
1
+241%
|
2
+90%
|
2
+9%
|
2
-11%
|
1
-20%
|
0
-83%
|
(0)
N/A
|
0
N/A
|
0
+203%
|
0
-67%
|
(0)
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5)
|
(6)
|
(9)
|
(11)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
39
|
(73)
|
(4)
|
(3)
|
(2)
|
(42)
|
(42)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Selling, General & Administrative |
(5)
|
(6)
|
(9)
|
(11)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(6)
|
(1)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
(68)
|
0
|
0
|
0
|
(40)
|
(40)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
2
|
2
|
2
|
(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 |
(5)
N/A
|
(6)
-22%
|
(9)
-38%
|
(11)
-18%
|
(9)
+16%
|
(9)
-4%
|
(8)
+10%
|
(8)
+6%
|
(7)
+10%
|
(6)
+7%
|
(6)
+14%
|
(6)
-1%
|
39
N/A
|
(73)
N/A
|
(4)
+95%
|
(3)
+21%
|
(2)
+25%
|
(42)
-1 847%
|
(42)
+1%
|
(1)
+98%
|
(1)
+6%
|
(1)
-48%
|
(1)
+6%
|
(2)
-69%
|
(3)
-31%
|
(0)
+89%
|
(1)
-63%
|
0
N/A
|
(1)
N/A
|
(2)
-18%
|
(1)
+18%
|
(2)
-27%
|
(2)
-33%
|
(2)
+15%
|
(2)
+16%
|
(1)
+20%
|
(1)
+57%
|
(1)
-76%
|
(2)
-109%
|
(2)
-2%
|
(1)
+28%
|
(2)
-15%
|
(1)
+33%
|
(1)
-5%
|
(2)
-49%
|
(2)
-16%
|
(2)
-3%
|
(2)
+5%
|
(1)
+51%
|
(2)
-96%
|
(2)
+4%
|
(2)
-5%
|
(2)
0%
|
(1)
+23%
|
(2)
-5%
|
(2)
-21%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
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)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Non-Reccuring Items |
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(69)
|
(69)
|
(40)
|
0
|
0
|
(40)
|
(40)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
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
|
(11)
|
(11)
|
(11)
|
(11)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
0
|
2
|
2
|
1
|
0
|
0
|
0
|
(0)
|
|
| Pre-Tax Income |
(5)
N/A
|
(7)
-26%
|
(10)
-49%
|
(11)
-17%
|
(9)
+20%
|
(9)
+0%
|
(7)
+18%
|
(7)
+5%
|
(7)
+6%
|
(6)
+4%
|
(74)
-1 060%
|
(74)
+0%
|
(1)
+99%
|
(72)
-8 729%
|
(3)
+96%
|
(43)
-1 284%
|
(42)
+1%
|
(42)
+0%
|
(42)
+1%
|
(1)
+98%
|
(1)
-20%
|
(1)
-55%
|
(1)
+6%
|
(2)
-77%
|
(1)
+66%
|
(0)
+38%
|
(1)
-61%
|
0
N/A
|
(2)
N/A
|
(2)
-12%
|
(2)
+16%
|
(2)
-19%
|
(2)
-16%
|
(2)
+14%
|
(2)
+12%
|
(1)
+14%
|
(1)
+45%
|
(1)
-58%
|
(2)
-90%
|
(3)
-3%
|
(2)
+27%
|
(2)
-15%
|
(2)
+22%
|
(2)
-13%
|
(2)
-19%
|
(2)
+0%
|
(1)
+50%
|
(0)
+65%
|
1
N/A
|
(1)
N/A
|
(1)
-102%
|
(2)
-65%
|
(14)
-657%
|
(13)
+3%
|
(14)
-4%
|
(14)
-2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
15
|
15
|
0
|
15
|
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
|
0
|
|
| Income from Continuing Operations |
(5)
|
(7)
|
(9)
|
(11)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(59)
|
(59)
|
(1)
|
(57)
|
(3)
|
(43)
|
(42)
|
(42)
|
(42)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
(1)
|
(1)
|
(2)
|
(14)
|
(13)
|
(14)
|
(14)
|
|
| Net Income (Common) |
(5)
N/A
|
(7)
-26%
|
(9)
-37%
|
(11)
-18%
|
(8)
+22%
|
(8)
+0%
|
(7)
+10%
|
(7)
+4%
|
(7)
+6%
|
(6)
+4%
|
(59)
-824%
|
(59)
+0%
|
(1)
+99%
|
(57)
-6 888%
|
(3)
+95%
|
(43)
-1 284%
|
(42)
+1%
|
(42)
+0%
|
(42)
+1%
|
(1)
+98%
|
(1)
-20%
|
(1)
-55%
|
(1)
+6%
|
(2)
-77%
|
(1)
+66%
|
(0)
+38%
|
(1)
-61%
|
0
N/A
|
(2)
N/A
|
(2)
-12%
|
(2)
+16%
|
(2)
-19%
|
(2)
-16%
|
(2)
+14%
|
(2)
+12%
|
(1)
+14%
|
(1)
+45%
|
(1)
-58%
|
(2)
-90%
|
(3)
-3%
|
(2)
+27%
|
(2)
-15%
|
(2)
+22%
|
(2)
-13%
|
(2)
-19%
|
(2)
+0%
|
(1)
+50%
|
(0)
+65%
|
1
N/A
|
(1)
N/A
|
(1)
-102%
|
(2)
-65%
|
(14)
-657%
|
(13)
+3%
|
(14)
-4%
|
(14)
-2%
|
|
| EPS (Diluted) |
-0.28
N/A
|
-0.1
+64%
|
-0.14
-40%
|
-0.16
-14%
|
-0.15
+6%
|
-0.14
+7%
|
-0.12
+14%
|
-0.12
N/A
|
-0.1
+17%
|
-0.1
N/A
|
-0.76
-660%
|
-0.75
+1%
|
-0.01
+99%
|
-0.73
-7 200%
|
-0.05
+93%
|
-0.55
-1 000%
|
-0.53
+4%
|
-0.53
N/A
|
-0.52
+2%
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
0
N/A
|
0
N/A
|
0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
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
|
-0.02
-100%
|
-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
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.06
-500%
|
-0.06
N/A
|
-0.06
N/A
|
-0.06
N/A
|
|