Voyager Metals Inc
XTSX:VONE
Income Statement
Earnings Waterfall
Voyager Metals Inc
Income Statement
Voyager Metals Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
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 |
(1)
N/A
|
(1)
-11%
|
(1)
+13%
|
(1)
+4%
|
(1)
+14%
|
(0)
+57%
|
(0)
+7%
|
(0)
+11%
|
(0)
+8%
|
(3)
-1 297%
|
(3)
+1%
|
(3)
+1%
|
(3)
-1%
|
(0)
+94%
|
(0)
-8%
|
(0)
-32%
|
(0)
-68%
|
(1)
-20%
|
(1)
-66%
|
(1)
-2%
|
(1)
+14%
|
(1)
-1%
|
(1)
+20%
|
(0)
+22%
|
(1)
-44%
|
(1)
-18%
|
(1)
-33%
|
(1)
-6%
|
(1)
+23%
|
(1)
-2%
|
(1)
+31%
|
(1)
+18%
|
(1)
-36%
|
(1)
-3%
|
(1)
-48%
|
(2)
-48%
|
(2)
-13%
|
(2)
-20%
|
(2)
-5%
|
(3)
-15%
|
(2)
+3%
|
|
| 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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| 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
|
|
| 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
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
-5%
|
(1)
+16%
|
(1)
+4%
|
(1)
+14%
|
(0)
+57%
|
(0)
+7%
|
(0)
+11%
|
(0)
+8%
|
(3)
-1 297%
|
(3)
+1%
|
(3)
+1%
|
(3)
-1%
|
(0)
+94%
|
(0)
-8%
|
(0)
-21%
|
(0)
-39%
|
(1)
-100%
|
(1)
-31%
|
(1)
-21%
|
(1)
+4%
|
(1)
+23%
|
(1)
+20%
|
(0)
+22%
|
(1)
-44%
|
(1)
-18%
|
(1)
-33%
|
(1)
-6%
|
(1)
+23%
|
(1)
-22%
|
(1)
+26%
|
(1)
+14%
|
(1)
-27%
|
(1)
+18%
|
(1)
-48%
|
(2)
-76%
|
(2)
-27%
|
(3)
-30%
|
(4)
-15%
|
(4)
-22%
|
(4)
-1%
|
|
| 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
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
-5%
|
(1)
+16%
|
(1)
+4%
|
(1)
+14%
|
(0)
+57%
|
(0)
+7%
|
(0)
+11%
|
(0)
+8%
|
(3)
-1 297%
|
(3)
+1%
|
(3)
+1%
|
(3)
-1%
|
(0)
+94%
|
(0)
-8%
|
(0)
-21%
|
(0)
-39%
|
(1)
-100%
|
(1)
-31%
|
(1)
-21%
|
(1)
+4%
|
(1)
+23%
|
(1)
+20%
|
(0)
+22%
|
(1)
-44%
|
(1)
+15%
|
(1)
-46%
|
(1)
-8%
|
(1)
+32%
|
(1)
-61%
|
(1)
+31%
|
(1)
+21%
|
(1)
+4%
|
(0)
+24%
|
(0)
+8%
|
(1)
-153%
|
(1)
-43%
|
(2)
-82%
|
(3)
-21%
|
(4)
-37%
|
(4)
-10%
|
|
| EPS (Diluted) |
-0.22
N/A
|
-0.25
-14%
|
-0.19
+24%
|
-0.18
+5%
|
-0.16
+11%
|
-0.06
+63%
|
-0.07
-17%
|
-0.06
+14%
|
-0.05
+17%
|
-0.59
-1 080%
|
-0.56
+5%
|
-0.58
-4%
|
-0.59
-2%
|
-0.03
+95%
|
-0.03
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.05
-150%
|
-0.02
+60%
|
-0.03
-50%
|
-0.05
-67%
|
-0.02
+60%
|
-0.01
+50%
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.02
-100%
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.03
N/A
|
-0.04
-33%
|
-0.05
-25%
|
|