Saturn Oil & Gas Inc
XTSX:SOIL
Income Statement
Earnings Waterfall
Saturn Oil & Gas Inc
Revenue
|
323.5m
CAD
|
Cost of Revenue
|
-89.6m
CAD
|
Gross Profit
|
233.9m
CAD
|
Operating Expenses
|
-42.5m
CAD
|
Operating Income
|
191.4m
CAD
|
Other Expenses
|
-116.6m
CAD
|
Net Income
|
74.8m
CAD
|
Income Statement
Saturn Oil & Gas Inc
Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
7
N/A
|
98
+1 271%
|
323
+230%
|
|
Gross Profit | ||||
Cost of Revenue |
(2)
|
(42)
|
(90)
|
|
Gross Profit |
5
N/A
|
56
+956%
|
234
+319%
|
|
Operating Income | ||||
Operating Expenses |
(7)
|
(21)
|
(43)
|
|
Selling, General & Administrative |
(2)
|
(5)
|
(11)
|
|
Depreciation & Amortization |
(5)
|
(16)
|
(46)
|
|
Other Operating Expenses |
0
|
0
|
14
|
|
Operating Income |
(1)
N/A
|
34
N/A
|
191
+456%
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(1)
|
(108)
|
(125)
|
|
Non-Reccuring Items |
(6)
|
9
|
3
|
|
Total Other Income |
0
|
(2)
|
(1)
|
|
Pre-Tax Income |
(8)
N/A
|
(68)
-772%
|
69
N/A
|
|
Net Income | ||||
Tax Provision |
0
|
3
|
6
|
|
Income from Continuing Operations |
(8)
|
(65)
|
75
|
|
Net Income (Common) |
(8)
N/A
|
(65)
-739%
|
75
N/A
|
|
EPS (Diluted) |
-0.66
N/A
|
-3.36
-409%
|
1.66
N/A
|