HS Govtech Solutions Inc
CNSX:HS
Income Statement
Earnings Waterfall
HS Govtech Solutions Inc
Revenue
|
6.6m
USD
|
Cost of Revenue
|
-1.7m
USD
|
Gross Profit
|
4.9m
USD
|
Operating Expenses
|
-10.4m
USD
|
Operating Income
|
-5.4m
USD
|
Other Expenses
|
-201.8k
USD
|
Net Income
|
-5.6m
USD
|
Income Statement
HS Govtech Solutions 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 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||
Revenue |
2
N/A
|
2
0%
|
2
+1%
|
2
+7%
|
2
+7%
|
2
+4%
|
2
-1%
|
2
0%
|
3
+15%
|
3
+2%
|
3
-3%
|
3
+24%
|
3
-17%
|
3
+10%
|
2
-43%
|
3
+94%
|
4
+17%
|
5
+26%
|
6
+19%
|
6
+6%
|
7
+15%
|
6
-10%
|
6
-3%
|
6
+6%
|
7
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
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
|
2
N/A
|
1
-64%
|
1
+76%
|
2
+65%
|
2
+31%
|
3
+36%
|
4
+24%
|
4
+9%
|
5
+20%
|
5
-13%
|
4
-4%
|
5
+8%
|
5
+2%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(2)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
|
Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(2)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
|
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)
|
|
Depreciation & Amortization |
(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)
|
|
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)
|
|
Operating Income |
(2)
N/A
|
(1)
+30%
|
(1)
+9%
|
(1)
+6%
|
(1)
+9%
|
(1)
-21%
|
(1)
+5%
|
(1)
+25%
|
(1)
+14%
|
(1)
+11%
|
(1)
-46%
|
(1)
+34%
|
(2)
-238%
|
(2)
-16%
|
(1)
+47%
|
(4)
-214%
|
(5)
-37%
|
(5)
+2%
|
(5)
-5%
|
(5)
+4%
|
(3)
+33%
|
(5)
-43%
|
(5)
-13%
|
(5)
+0%
|
(5)
-5%
|
|
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)
|
|
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
|
|
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)
|
|
Pre-Tax Income |
(2)
N/A
|
(1)
+29%
|
(1)
+6%
|
(1)
+8%
|
(1)
+16%
|
(1)
-16%
|
(1)
+8%
|
(1)
+24%
|
(1)
+1%
|
(1)
-3%
|
(1)
-42%
|
(1)
+22%
|
(2)
-113%
|
(2)
-13%
|
(1)
+44%
|
(3)
-190%
|
(5)
-46%
|
(5)
+3%
|
(5)
-5%
|
(5)
+4%
|
(3)
+32%
|
(5)
-43%
|
(5)
-14%
|
(5)
-1%
|
(6)
-5%
|
|
Net Income | ||||||||||||||||||||||||||
Income from Continuing Operations |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(5)
|
(5)
|
(5)
|
(6)
|
|
Net Income (Common) |
(2)
N/A
|
(1)
+29%
|
(1)
+6%
|
(1)
+8%
|
(1)
+16%
|
(1)
-16%
|
(1)
+8%
|
(1)
+24%
|
(1)
+1%
|
(1)
-3%
|
(1)
-42%
|
(1)
+22%
|
(2)
-113%
|
(2)
-13%
|
(1)
+44%
|
(3)
-190%
|
(5)
-46%
|
(5)
+3%
|
(5)
-5%
|
(5)
+4%
|
(3)
+32%
|
(5)
-43%
|
(5)
-14%
|
(5)
-1%
|
(6)
-5%
|
|
EPS (Diluted) |
-0.17
N/A
|
-0.01
+94%
|
-0.01
N/A
|
0
N/A
|
-0.06
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.05
-25%
|
-0.05
N/A
|
-0.09
-80%
|
-0.09
N/A
|
-0.04
+56%
|
-0.09
-125%
|
-0.15
-67%
|
-0.14
+7%
|
-0.14
N/A
|
-0.13
+7%
|
-0.08
+38%
|
-0.11
-38%
|
-0.12
-9%
|
-0.12
N/A
|
-0.12
N/A
|