
Euro Manganese Inc
XTSX:EMN

Income Statement
Earnings Waterfall
Euro Manganese Inc
Revenue
|
4.3m
CAD
|
Cost of Revenue
|
-5.2m
CAD
|
Gross Profit
|
-918.5k
CAD
|
Operating Expenses
|
-13.9m
CAD
|
Operating Income
|
-14.8m
CAD
|
Other Expenses
|
-5.9m
CAD
|
Net Income
|
-20.7m
CAD
|
Income Statement
Euro Manganese Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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
|
1
N/A
|
3
+110%
|
3
+28%
|
4
+32%
|
|
Gross Profit | |||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(4)
|
(5)
|
|
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)
-51%
|
(1)
-15%
|
(1)
-64%
|
|
Operating Income | |||||||||||||||||||||||
Operating Expenses |
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(8)
|
(9)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(14)
|
|
Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
|
Research & Development |
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
0
|
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
Operating Income |
(8)
N/A
|
(8)
+3%
|
(8)
+2%
|
(7)
+12%
|
(6)
+7%
|
(6)
+12%
|
(6)
-10%
|
(8)
-31%
|
(9)
-15%
|
(11)
-21%
|
(12)
-7%
|
(12)
-1%
|
(13)
-11%
|
(13)
0%
|
(14)
-7%
|
(14)
+5%
|
(13)
+5%
|
(13)
+2%
|
(14)
-6%
|
(15)
-8%
|
(16)
-8%
|
(15)
+6%
|
|
Pre-Tax Income | |||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(2)
|
(3)
|
(5)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
|
Pre-Tax Income |
(8)
N/A
|
(8)
+3%
|
(8)
+2%
|
(7)
+12%
|
(6)
+7%
|
(6)
+12%
|
(6)
-10%
|
(8)
-33%
|
(10)
-17%
|
(11)
-20%
|
(12)
-7%
|
(12)
0%
|
(13)
-10%
|
(13)
+3%
|
(14)
-5%
|
(13)
+7%
|
(12)
+5%
|
(12)
-1%
|
(14)
-17%
|
(16)
-16%
|
(18)
-11%
|
(20)
-12%
|
|
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)
|
|
Income from Continuing Operations |
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(8)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(13)
|
(12)
|
(12)
|
(14)
|
(16)
|
(18)
|
(21)
|
|
Net Income (Common) |
(8)
N/A
|
(8)
+3%
|
(8)
+2%
|
(7)
+12%
|
(6)
+7%
|
(6)
+12%
|
(6)
-10%
|
(8)
-33%
|
(10)
-17%
|
(11)
-20%
|
(12)
-7%
|
(12)
0%
|
(13)
-10%
|
(13)
+3%
|
(14)
-5%
|
(13)
+7%
|
(12)
+5%
|
(12)
-1%
|
(14)
-17%
|
(16)
-16%
|
(18)
-11%
|
(21)
-13%
|
|
EPS (Diluted) |
-0.05
N/A
|
-0.05
N/A
|
-0.04
+20%
|
-0.04
N/A
|
-0.03
+25%
|
-0.03
N/A
|
-0.02
+33%
|
-0.03
-50%
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.04
N/A
|
-0.05
-25%
|
-0.05
N/A
|