Greenbank Capital Inc
CNSX:GBC
Income Statement
Earnings Waterfall
Greenbank Capital Inc
Income Statement
Greenbank Capital Inc
| Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
+100%
|
0
+106%
|
0
-69%
|
0
-68%
|
(0)
N/A
|
(0)
-171%
|
0
N/A
|
0
+89%
|
0
N/A
|
0
-47%
|
0
N/A
|
0
N/A
|
0
+47%
|
0
+272%
|
0
-49%
|
0
+107%
|
0
-79%
|
0
+630%
|
0
+72%
|
0
-26%
|
0
+37%
|
0
-76%
|
0
N/A
|
0
N/A
|
|
| 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
|
|
| 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
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| 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
|
|
| Other Operating Expenses |
0
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
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)
-43%
|
(2)
-59%
|
(2)
-4%
|
(1)
+35%
|
(1)
+10%
|
(1)
+59%
|
(1)
+7%
|
(1)
-85%
|
(2)
-77%
|
(1)
+13%
|
(1)
0%
|
(1)
+15%
|
(1)
+9%
|
(1)
+5%
|
(2)
-61%
|
(2)
-30%
|
(3)
-11%
|
(3)
-5%
|
(2)
+27%
|
(1)
+50%
|
(1)
+23%
|
(1)
+4%
|
(1)
-69%
|
(1)
+19%
|
(1)
+0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(6)
|
(5)
|
(4)
|
(5)
|
2
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
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
|
(4)
|
(4)
|
|
| Pre-Tax Income |
(1)
N/A
|
(2)
-44%
|
(2)
-54%
|
(2)
+9%
|
(2)
-9%
|
(2)
+7%
|
(1)
+35%
|
(2)
-26%
|
(1)
+36%
|
(2)
-55%
|
(2)
+3%
|
(2)
+5%
|
(2)
+10%
|
(1)
+7%
|
(1)
+21%
|
(2)
-109%
|
(3)
-40%
|
(3)
-6%
|
(4)
-5%
|
(3)
+25%
|
0
N/A
|
(7)
N/A
|
(5)
+29%
|
(4)
+7%
|
(10)
-124%
|
(3)
+70%
|
|
| 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
|
|
| Income from Continuing Operations |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
0
|
(7)
|
(5)
|
(4)
|
(10)
|
(3)
|
|
| Income to Minority Interest |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
0
|
|
| Net Income (Common) |
(1)
N/A
|
(2)
-49%
|
(2)
-55%
|
(2)
+9%
|
(2)
-8%
|
(2)
+9%
|
(1)
+40%
|
(2)
-15%
|
(1)
+35%
|
(1)
-32%
|
(1)
+6%
|
(1)
-6%
|
(1)
+0%
|
(1)
+5%
|
(1)
+21%
|
(2)
-134%
|
(3)
-38%
|
(3)
-4%
|
(3)
-5%
|
(2)
+30%
|
1
N/A
|
(6)
N/A
|
(4)
+31%
|
(4)
+6%
|
(10)
-146%
|
(3)
+70%
|
|
| EPS (Diluted) |
-0.06
N/A
|
-0.06
N/A
|
-0.09
-50%
|
-0.08
+11%
|
-0.09
-12%
|
-0.08
+11%
|
-0.05
+38%
|
-0.06
-20%
|
-0.03
+50%
|
-0.05
-67%
|
-0.04
+20%
|
-0.04
N/A
|
-0.04
N/A
|
-0.03
+25%
|
-0.02
+33%
|
-0.04
-100%
|
-0.06
-50%
|
-0.06
N/A
|
-0.06
N/A
|
-0.04
+33%
|
0.02
N/A
|
-0.05
N/A
|
-0.03
+40%
|
-0.03
N/A
|
-0.09
-200%
|
-0.02
+78%
|
|