Viscount Mining Corp
XTSX:VML
Income Statement
Earnings Waterfall
Viscount Mining Corp
Income Statement
Viscount Mining Corp
| Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-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
|
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
|
|
| 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
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Research & Development |
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
|
|
| Other Operating Expenses |
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
|
|
| Operating Income |
(0)
N/A
|
(0)
-275%
|
(0)
-47%
|
(1)
-173%
|
(1)
-48%
|
(1)
-18%
|
(1)
-34%
|
0
N/A
|
(1)
N/A
|
(1)
-13%
|
(1)
+10%
|
(2)
-15%
|
(2)
-5%
|
(1)
+6%
|
(1)
+2%
|
(1)
-2%
|
(1)
0%
|
(2)
-17%
|
(2)
-7%
|
(2)
+13%
|
(2)
-37%
|
(2)
+27%
|
(1)
+13%
|
(1)
+5%
|
(1)
+52%
|
(1)
-29%
|
(1)
-38%
|
(1)
+7%
|
(1)
-6%
|
(1)
+11%
|
(1)
+8%
|
(2)
-115%
|
(3)
-25%
|
(3)
-17%
|
(3)
-18%
|
(2)
+47%
|
(2)
-15%
|
(2)
-14%
|
(2)
+28%
|
(1)
+17%
|
(2)
-35%
|
(2)
+18%
|
(2)
-10%
|
(2)
-6%
|
(2)
+18%
|
(1)
+16%
|
(1)
+12%
|
(1)
-7%
|
(1)
-8%
|
(2)
-49%
|
(2)
-1%
|
(2)
+13%
|
|
| 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)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
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
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
-275%
|
(0)
-47%
|
(1)
-391%
|
(1)
-27%
|
0
N/A
|
(2)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-40%
|
(1)
+10%
|
(2)
-16%
|
(2)
-2%
|
(1)
+5%
|
(1)
-2%
|
(1)
+2%
|
(1)
+1%
|
(2)
-26%
|
(2)
+1%
|
(2)
+8%
|
(2)
-43%
|
(2)
+30%
|
(1)
+13%
|
(1)
+8%
|
(1)
+55%
|
(1)
-34%
|
(1)
-45%
|
(1)
+6%
|
(1)
-27%
|
(2)
-9%
|
(1)
+5%
|
(2)
-46%
|
(3)
-23%
|
(3)
-6%
|
(3)
-16%
|
(2)
+46%
|
(2)
-15%
|
(2)
-12%
|
(2)
+26%
|
(1)
+13%
|
(2)
-35%
|
(2)
+15%
|
(2)
-10%
|
(2)
+6%
|
(1)
+19%
|
(1)
+22%
|
(1)
+22%
|
(1)
-33%
|
(1)
-1%
|
(2)
-55%
|
(2)
-6%
|
(2)
+13%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
-275%
|
(0)
-47%
|
(1)
-391%
|
(1)
-27%
|
0
N/A
|
(2)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-40%
|
(1)
+10%
|
(2)
-16%
|
(2)
-2%
|
(1)
+5%
|
(1)
-2%
|
(1)
+2%
|
(1)
+1%
|
(2)
-26%
|
(2)
+1%
|
(2)
+8%
|
(2)
-43%
|
(2)
+30%
|
(1)
+13%
|
(1)
+8%
|
(1)
+55%
|
(1)
-34%
|
(1)
-45%
|
(1)
+6%
|
(1)
-27%
|
(2)
-9%
|
(1)
+5%
|
(2)
-46%
|
(3)
-23%
|
(3)
-6%
|
(3)
-16%
|
(2)
+46%
|
(2)
-15%
|
(2)
-12%
|
(2)
+26%
|
(1)
+13%
|
(2)
-35%
|
(2)
+15%
|
(2)
-10%
|
(2)
+6%
|
(1)
+19%
|
(1)
+22%
|
(1)
+22%
|
(1)
-33%
|
(1)
-1%
|
(2)
-55%
|
(2)
-6%
|
(2)
+13%
|
|
| EPS (Diluted) |
-0.03
N/A
|
-0.08
-167%
|
-0.14
-75%
|
-0.07
+50%
|
-0.07
N/A
|
0
N/A
|
-0.08
N/A
|
0
N/A
|
-0.06
N/A
|
-0.05
+17%
|
-0.03
+40%
|
-0.05
-67%
|
-0.04
+20%
|
-0.06
-50%
|
-0.06
N/A
|
-0.04
+33%
|
-0.04
N/A
|
-0.05
-25%
|
-0.05
N/A
|
-0.04
+20%
|
-0.06
-50%
|
-0.04
+33%
|
-0.03
+25%
|
-0.03
N/A
|
-0.01
+67%
|
-0.02
-100%
|
-0.03
-50%
|
-0.02
+33%
|
-0.03
-50%
|
-0.03
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.04
N/A
|
-0.04
N/A
|
-0.05
-25%
|
-0.02
+60%
|
-0.03
-50%
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
|