Zentek Ltd
XTSX:ZEN
Income Statement
Earnings Waterfall
Zentek Ltd
Income Statement
Zentek Ltd
| 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 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-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
|
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
+6 254%
|
1
+364%
|
0
-51%
|
1
+217%
|
1
-14%
|
0
-57%
|
0
-82%
|
0
-66%
|
0
+47%
|
0
-8%
|
0
-11%
|
0
+18%
|
0
+12%
|
0
+64%
|
1
+1 249%
|
1
+6%
|
1
-1%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| 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
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)
-13%
|
(0)
-299%
|
(0)
-45%
|
(0)
-12%
|
(0)
+11%
|
0
N/A
|
(0)
N/A
|
(0)
-707%
|
(0)
+6%
|
(1)
-254%
|
(1)
+2%
|
(0)
+64%
|
(0)
-41%
|
(0)
+51%
|
(0)
-56%
|
(0)
-7%
|
(0)
-27%
|
(0)
-17%
|
0
N/A
|
0
+18%
|
0
+96%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(10)
|
(10)
|
(13)
|
(25)
|
(23)
|
(24)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(11)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(9)
|
(9)
|
(10)
|
(19)
|
(19)
|
(19)
|
(12)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
|
| 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
|
(1)
|
(1)
|
(2)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(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
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
(2)
N/A
|
(2)
-20%
|
(2)
-15%
|
(2)
+13%
|
(2)
+8%
|
(2)
+5%
|
(1)
+14%
|
(2)
-11%
|
(3)
-75%
|
(3)
-16%
|
(4)
-19%
|
(4)
-14%
|
(4)
+17%
|
(3)
+5%
|
(4)
-4%
|
(3)
+10%
|
(3)
+4%
|
(4)
-21%
|
(4)
-8%
|
(4)
-2%
|
(4)
-3%
|
(3)
+22%
|
(3)
+10%
|
(3)
+2%
|
(3)
+3%
|
(3)
-5%
|
(2)
+24%
|
(2)
+20%
|
(2)
+9%
|
(1)
+18%
|
(2)
-53%
|
(2)
-13%
|
(2)
-6%
|
(3)
-4%
|
(2)
+25%
|
(2)
+2%
|
(2)
+11%
|
(2)
-4%
|
(2)
-8%
|
(4)
-102%
|
(4)
-13%
|
(5)
-27%
|
(10)
-87%
|
(10)
+3%
|
(13)
-26%
|
(25)
-99%
|
(23)
+7%
|
(24)
-5%
|
(15)
+39%
|
(13)
+11%
|
(13)
0%
|
(13)
+3%
|
(12)
+4%
|
(12)
+6%
|
(10)
+10%
|
(10)
+3%
|
(10)
+4%
|
(9)
+8%
|
(9)
-1%
|
|
| 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
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
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
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Pre-Tax Income |
(2)
N/A
|
(2)
-20%
|
(2)
-14%
|
(2)
+13%
|
(2)
+8%
|
(2)
+5%
|
(1)
+13%
|
(2)
-13%
|
(3)
-75%
|
(3)
-16%
|
(4)
-19%
|
(4)
-14%
|
(4)
+18%
|
(3)
+5%
|
(3)
-4%
|
(3)
+10%
|
(3)
+3%
|
(4)
-22%
|
(4)
-8%
|
(4)
-2%
|
(4)
-3%
|
(3)
+22%
|
(3)
+10%
|
(3)
+2%
|
(3)
+2%
|
(3)
-5%
|
(2)
+24%
|
(2)
+20%
|
(2)
+13%
|
(1)
+19%
|
(2)
-57%
|
(2)
-13%
|
(2)
-9%
|
(3)
-5%
|
(2)
+25%
|
(2)
+21%
|
(2)
-2%
|
(2)
+1%
|
(2)
-4%
|
(4)
-134%
|
(4)
-4%
|
(5)
-33%
|
(10)
-92%
|
(10)
+4%
|
(32)
-233%
|
(24)
+24%
|
(22)
+7%
|
(24)
-6%
|
(14)
+39%
|
(13)
+13%
|
(13)
+0%
|
(12)
+4%
|
(12)
+2%
|
(11)
+5%
|
(11)
+3%
|
(11)
+1%
|
(10)
+6%
|
(9)
+12%
|
(8)
+7%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(10)
|
(10)
|
(32)
|
(24)
|
(22)
|
(24)
|
(14)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(8)
|
|
| Net Income (Common) |
(2)
N/A
|
(2)
+2%
|
(2)
-8%
|
(2)
+9%
|
(1)
+47%
|
(1)
-29%
|
(1)
+9%
|
(1)
-20%
|
(2)
-61%
|
(3)
-19%
|
(3)
-21%
|
(4)
-16%
|
(4)
+11%
|
(3)
+5%
|
(3)
-4%
|
(3)
+10%
|
(3)
+3%
|
(4)
-22%
|
(4)
-8%
|
(4)
-2%
|
(4)
-3%
|
(3)
+22%
|
(3)
+10%
|
(3)
+2%
|
(3)
+2%
|
(3)
-5%
|
(2)
+24%
|
(2)
+20%
|
(2)
+13%
|
(1)
+19%
|
(2)
-57%
|
(2)
-13%
|
(2)
-9%
|
(3)
-5%
|
(2)
+25%
|
(2)
+21%
|
(2)
-2%
|
(2)
+1%
|
(2)
-4%
|
(4)
-134%
|
(4)
-4%
|
(5)
-33%
|
(10)
-92%
|
(10)
+4%
|
(32)
-233%
|
(51)
-60%
|
(49)
+3%
|
(50)
-3%
|
(14)
+71%
|
(13)
+13%
|
(13)
+0%
|
(12)
+4%
|
(12)
+2%
|
(11)
+5%
|
(11)
+3%
|
(11)
+1%
|
(10)
+6%
|
(9)
+12%
|
(8)
+7%
|
|
| EPS (Diluted) |
-0.07
N/A
|
-0.06
+14%
|
-0.06
N/A
|
-0.05
+17%
|
-0.03
+40%
|
-0.04
-33%
|
-0.04
N/A
|
-0.04
N/A
|
-0.06
-50%
|
-0.07
-17%
|
-0.08
-14%
|
-0.09
-12%
|
-0.06
+33%
|
-0.06
N/A
|
-0.06
N/A
|
-0.05
+17%
|
-0.05
N/A
|
-0.06
-20%
|
-0.06
N/A
|
-0.06
N/A
|
-0.07
-17%
|
-0.05
+29%
|
-0.05
N/A
|
-0.05
N/A
|
-0.05
N/A
|
-0.05
N/A
|
-0.03
+40%
|
-0.02
+33%
|
-0.02
N/A
|
-0.01
+50%
|
-0.03
-200%
|
-0.03
N/A
|
-0.04
-33%
|
-0.04
N/A
|
-0.03
+25%
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.04
-100%
|
-0.05
-25%
|
-0.06
-20%
|
-0.11
-83%
|
-0.11
N/A
|
-0.34
-209%
|
-0.51
-50%
|
-0.49
+4%
|
-0.5
-2%
|
-0.15
+70%
|
-0.13
+13%
|
-0.13
N/A
|
-0.12
+8%
|
-0.12
N/A
|
-0.11
+8%
|
-0.11
N/A
|
-0.1
+9%
|
-0.1
N/A
|
-0.09
+10%
|
-0.08
+11%
|
|