DevvStream Corp
NASDAQ:DEVS
Income Statement
Earnings Waterfall
DevvStream Corp
Income Statement
DevvStream Corp
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| 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
+153%
|
0
+4%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
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
+108%
|
0
-5%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(6)
|
(9)
|
(7)
|
(11)
|
(11)
|
(12)
|
(12)
|
|
| Selling, General & Administrative |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(6)
|
(11)
|
(13)
|
(12)
|
(12)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(1)
-93%
|
(1)
-60%
|
(2)
-23%
|
(2)
-18%
|
(2)
-5%
|
(3)
-27%
|
(5)
-85%
|
(5)
-10%
|
(6)
-17%
|
(9)
-43%
|
(7)
+18%
|
(11)
-61%
|
(11)
+1%
|
(12)
-6%
|
(12)
+4%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
5
|
10
|
14
|
16
|
14
|
11
|
9
|
7
|
5
|
3
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Total Other Income |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
0
|
(0)
|
0
|
(2)
|
4
|
0
|
3
|
|
| Pre-Tax Income |
4
N/A
|
9
+132%
|
12
+31%
|
14
+18%
|
12
-12%
|
9
-25%
|
6
-33%
|
2
-61%
|
1
-53%
|
(3)
N/A
|
(10)
-224%
|
(8)
+16%
|
(14)
-67%
|
(8)
+41%
|
(12)
-50%
|
(9)
+29%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
4
|
9
|
12
|
14
|
12
|
8
|
5
|
1
|
0
|
(4)
|
(10)
|
(9)
|
(14)
|
(8)
|
(12)
|
(9)
|
|
| Net Income (Common) |
4
N/A
|
9
+132%
|
12
+31%
|
14
+16%
|
12
-15%
|
8
-31%
|
5
-40%
|
1
-77%
|
0
-98%
|
(4)
N/A
|
(10)
-165%
|
(9)
+13%
|
(14)
-62%
|
(8)
+41%
|
(12)
-48%
|
(9)
+29%
|
|
| EPS (Diluted) |
0.13
N/A
|
0.31
+138%
|
0.41
+32%
|
0.48
+17%
|
0.4
-17%
|
0.28
-30%
|
0.29
+4%
|
0.09
-69%
|
0
N/A
|
-0.49
N/A
|
-3.6
-635%
|
-3.13
+13%
|
-5.14
-64%
|
-2.65
+48%
|
-4.79
-81%
|
-2.27
+53%
|
|