Sproutly Canada Inc
CNSX:SPR
Income Statement
Earnings Waterfall
Sproutly Canada Inc
Income Statement
Sproutly Canada Inc
| May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
|
| 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
+479%
|
1
+20%
|
1
+1%
|
1
+7%
|
0
-60%
|
0
-20%
|
1
+69%
|
0
-16%
|
1
+13%
|
|
| Gross Profit | ||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| 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
|
(1)
-156%
|
(2)
-246%
|
(2)
-2%
|
(2)
+12%
|
(2)
+20%
|
(0)
+80%
|
(0)
+14%
|
(0)
+16%
|
(0)
-9%
|
|
| Operating Income | ||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
0
|
(8)
|
(6)
|
(8)
|
(9)
|
(9)
|
(7)
|
(5)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
0
|
(8)
|
(6)
|
(7)
|
(9)
|
(8)
|
(6)
|
(5)
|
(4)
|
(2)
|
(2)
|
(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
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
(0)
N/A
|
(0)
-7%
|
(0)
-20%
|
(0)
-34%
|
(0)
+17%
|
(0)
-20%
|
(0)
N/A
|
(0)
+22%
|
(0)
-7%
|
(0)
-95%
|
(0)
+5%
|
(0)
+4%
|
(2)
-398%
|
(3)
-47%
|
0
N/A
|
(8)
N/A
|
(6)
+21%
|
(8)
-23%
|
(10)
-28%
|
(11)
-8%
|
(9)
+18%
|
(7)
+19%
|
(6)
+22%
|
(2)
+58%
|
(2)
+16%
|
(2)
+21%
|
(2)
-3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(3)
|
(4)
|
1
|
2
|
(48)
|
(49)
|
(50)
|
(52)
|
(11)
|
(11)
|
(10)
|
(10)
|
|
| Gain/Loss on Disposition of Assets |
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
|
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
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
-7%
|
(0)
-20%
|
(0)
-34%
|
(0)
+17%
|
(0)
-20%
|
(0)
N/A
|
(0)
+22%
|
(0)
-7%
|
(0)
-95%
|
(0)
+5%
|
(0)
+4%
|
(2)
-400%
|
(7)
-272%
|
0
N/A
|
(14)
N/A
|
(12)
+10%
|
(10)
+19%
|
(11)
-15%
|
(63)
-453%
|
(62)
+2%
|
(61)
+2%
|
(60)
+0%
|
(17)
+72%
|
(15)
+9%
|
(14)
+9%
|
(14)
+1%
|
|
| Net Income | ||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(7)
|
0
|
(13)
|
(11)
|
(9)
|
(10)
|
(62)
|
(61)
|
(59)
|
(59)
|
(16)
|
(15)
|
(13)
|
(13)
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
-7%
|
(0)
-20%
|
(0)
-34%
|
(0)
+17%
|
(0)
-20%
|
(0)
N/A
|
(0)
+22%
|
(0)
-7%
|
(0)
-95%
|
(0)
+5%
|
(0)
+4%
|
(2)
-400%
|
(7)
-280%
|
0
N/A
|
(13)
N/A
|
(11)
+10%
|
(9)
+21%
|
(10)
-16%
|
(62)
-493%
|
(61)
+2%
|
(59)
+2%
|
(59)
+0%
|
(16)
+72%
|
(15)
+9%
|
(13)
+10%
|
(13)
+1%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.04
-100%
|
-0.04
N/A
|
-0.05
-25%
|
-0.04
+20%
|
-0.05
-25%
|
-0.04
+20%
|
-0.02
+50%
|
-0.03
-50%
|
-0.05
-67%
|
-0.05
N/A
|
-0.04
+20%
|
-0.01
+75%
|
-0.04
-300%
|
0
N/A
|
-0.1
N/A
|
-0.07
+30%
|
-0.05
+29%
|
-0.06
-20%
|
-0.3
-400%
|
-0.24
+20%
|
-0.23
+4%
|
-0.21
+9%
|
-0.06
+71%
|
-0.05
+17%
|
-0.04
+20%
|
-0.04
N/A
|
|