Income Statement

Currency: CAD

	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022
Revenue
Interest Expense	0	0	0	0	1	1	1	1	1	1	1
Revenue	2 N/A	2 +23%	3 +30%	3 +10%	3 +14%	4 +41%	6 +31%	7 +15%	7 +7%	7 -5%	7 -2%
Gross Profit
Cost of Revenue	(0)	(0)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(3)	(2)
Gross Profit	1 N/A	2 +24%	2 +25%	2 +5%	3 +23%	3 +34%	4 +15%	5 +18%	5 0%	4 -11%	4 +7%
Operating Income
Operating Expenses	(15)	(20)	(21)	(22)	(21)	(19)	(18)	(20)	(19)	(20)	(21)
Selling, General & Administrative	(13)	(16)	(16)	(16)	(16)	(14)	(14)	(15)	(13)	(14)	(14)
Depreciation & Amortization	(3)	(4)	(5)	(6)	(5)	(5)	(5)	(5)	(6)	(6)	(7)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0
Operating Income	(14) N/A	(19) -32%	(19) -4%	(20) -3%	(18) +9%	(15) +16%	(14) +5%	(15) -5%	(14) +5%	(16) -9%	(16) -3%
Pre-Tax Income
Interest Income Expense	(0)	(0)	(0)	(1)	1	2	(4)	(1)	(1)	(1)	3
Non-Reccuring Items	4	5	5	5	(23)	(23)	(23)	(23)	(8)	(8)	(8)
Gain/Loss on Disposition of Assets	(0)	(0)	(0)	(2)	(3)	0	(3)	(1)	(0)	0	0
Total Other Income	1	2	3	3	1	(2)	(1)	(2)	(4)	(5)	(7)
Pre-Tax Income	(9) N/A	(12) -35%	(11) +8%	(16) -39%	(42) -163%	(39) +6%	(45) -15%	(42) +8%	(26) +36%	(28) -7%	(28) +1%
Net Income
Tax Provision	(0)	(0)	0	1	1	0	0	0	(0)	(0)	(0)
Income from Continuing Operations	(9)	(12)	(11)	(15)	(41)	(39)	(45)	(41)	(27)	(29)	(28)
Income to Minority Interest	0	0	0	0	0	0	0	0	1	2	3
Net Income (Common)	(9) N/A	(12) -32%	(11) +10%	(15) -36%	(41) -172%	(39) +5%	(45) -16%	(41) +8%	(26) +38%	(27) -6%	(25) +7%
EPS (Diluted)	-0.13 N/A	-0.08 +38%	-0.08 N/A	-0.11 -38%	-0.29 -164%	-0.27 +7%	-0.32 -19%	-0.29 +9%	-0.18 +38%	-0.19 -6%	-0.17 +11%

MPX International Corp
CNSX:MPXI