Income Statement Balance Sheet Cash Flow Statement
Annual Financials for Athena Silver Corp.
Fiscal year is January-December. All values USD millions. 2009 2010 2011 2012 2013 5-year trend
Sales/Revenue 193,339 0 0 0 0
Cost of Goods Sold (COGS) incl. D&A 205,395 134,885 554,727 231,751 0
COGS excluding D&A 197,062 134,885 554,727 231,751 0
Depreciation & Amortization Expense 8,333 0 0 - 0
Depreciation 0 0 0 0 0
Amortization of Intangibles 8,333 0 0 0 0
Gross Income (12,056) (134,885) (554,727) (231,751) 0
2009 2010 2011 2012 2013 5-year trend
SG&A Expense 23,158 227,070 279,989 319,636 347,931
Research & Development 0 0 0 0 0
Other SG&A 23,158 227,070 279,989 319,636 347,931
Other Operating Expense 176,184 0 29,447 340 1,490
Unusual Expense (19,613) 180,000 (848) 72,671 (34,323)
EBIT after Unusual Expense 19,613 (180,000) 848 (72,671) 34,323
Non Operating Income/Expense 89,470 (1,443) 97 14 1
Non-Operating Interest Income - - - 0 0
Equity in Affiliates (Pretax) 0 0 0 - -
Interest Expense 161,251 3,387 6,266 11,439 43,011
Gross Interest Expense 161,251 3,387 6,266 11,439 43,011
Interest Capitalized 0 - 0 0 0
Pretax Income (263,566) (546,785) (869,484) (635,823) (358,108)
Income Tax 0 0 0 0 0
Income Tax - Current Domestic 0 0 0 - -
Income Tax - Current Foreign 0 0 0 - -
Income Tax - Deferred Domestic 0 0 0 - -
Income Tax - Deferred Foreign 0 0 0 - -
Income Tax Credits 0 0 0 - -
Equity in Affiliates 0 0 0 0 -
Other After Tax Income (Expense) 0 0 0 0 0
Consolidated Net Income (263,566) (546,785) (869,484) (635,823) (358,108)
Minority Interest Expense 0 0 0 0 0
Net Income (263,566) (546,785) (869,484) (635,823) (358,108)
Extraordinaries & Discontinued Operations (19,253) (65,466) 0 0 0
Extra Items & Gain/Loss Sale Of Assets 65,464 (9,892) 0 0 0
Cumulative Effect - Accounting Chg 0 0 - 0 0
Discontinued Operations (84,717) (55,574) 0 0 0
Net Income After Extraordinaries (282,819) (612,251) (869,484) (635,823) (358,108)
Preferred Dividends 3,582 0 0 0 0
Net Income Available to Common (267,148) (546,785) (869,484) (635,823) (358,108)
EPS (Basic) (0.03) (0.03) (0.03) (0.02) (0.01)
Basic Shares Outstanding 12.44M 22.73M 31.7M 33.49M 35.86M
EPS (Diluted) (0.03) (0.03) (0.03) (0.02) (0.01)
Diluted Shares Outstanding 12.44M 22.73M 31.7M 33.49M 35.86M
EBITDA (203,065) (361,955) (864,163) - (349,421)
Copyright 2014 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals.