Edesa Biotech Inc
NASDAQ:EDSA
Income Statement
Earnings Waterfall
Edesa Biotech Inc
Revenue
|
0
USD
|
Operating Expenses
|
-8.7m
USD
|
Operating Income
|
-8.7m
USD
|
Other Expenses
|
988.3k
USD
|
Net Income
|
-7.7m
USD
|
Income Statement
Edesa Biotech Inc
Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
1
+6%
|
1
+6%
|
0
-33%
|
1
+41%
|
1
+19%
|
1
+10%
|
1
+12%
|
1
+37%
|
1
+13%
|
1
+2%
|
1
+6%
|
1
-27%
|
1
-29%
|
1
-24%
|
0
-54%
|
0
-57%
|
0
N/A
|
0
+50%
|
0
+40%
|
0
+10%
|
0
+26%
|
0
-24%
|
0
+86%
|
1
+56%
|
1
-2%
|
1
+17%
|
0
-55%
|
0
-33%
|
0
-50%
|
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
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
+60%
|
(0)
N/A
|
(0)
-1 850%
|
(0)
+26%
|
(0)
-38%
|
(1)
-25%
|
(0)
+84%
|
(0)
+63%
|
0
N/A
|
0
+186%
|
0
-30%
|
0
-79%
|
(0)
N/A
|
(0)
-600%
|
(0)
-121%
|
(0)
-16%
|
(0)
-3%
|
(0)
+22%
|
(0)
+21%
|
(0)
+9%
|
(0)
+48%
|
0
N/A
|
0
N/A
|
0
+39%
|
1
+19%
|
1
+22%
|
0
-50%
|
0
-32%
|
0
-48%
|
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 |
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(3)
|
(6)
|
(5)
|
(6)
|
(7)
|
(8)
|
(16)
|
(20)
|
(24)
|
(26)
|
(21)
|
(21)
|
(18)
|
(16)
|
(13)
|
(10)
|
(9)
|
(9)
|
|
Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
|
Research & Development |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(12)
|
(15)
|
(18)
|
(21)
|
(16)
|
(16)
|
(13)
|
(11)
|
(9)
|
(6)
|
(5)
|
(4)
|
|
Depreciation & Amortization |
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(4)
N/A
|
(5)
-13%
|
(6)
-11%
|
(6)
-2%
|
(5)
+6%
|
(5)
+5%
|
(5)
+9%
|
(4)
+7%
|
(4)
+0%
|
(4)
+2%
|
(5)
-7%
|
(5)
-8%
|
(5)
-2%
|
(5)
-1%
|
(5)
-2%
|
(5)
-1%
|
(5)
+0%
|
(5)
-4%
|
(5)
+2%
|
(5)
+3%
|
(5)
0%
|
(5)
-7%
|
(6)
-3%
|
(3)
+49%
|
(5)
-80%
|
(5)
+3%
|
(5)
-9%
|
(6)
-19%
|
(8)
-24%
|
(16)
-101%
|
(20)
-27%
|
(24)
-17%
|
(26)
-11%
|
(21)
+19%
|
(21)
+1%
|
(18)
+13%
|
(16)
+15%
|
(13)
+14%
|
(10)
+28%
|
(9)
+5%
|
(9)
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(15)
|
(11)
|
(7)
|
(3)
|
1
|
1
|
(1)
|
2
|
2
|
1
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
8
|
10
|
11
|
4
|
3
|
1
|
0
|
0
|
0
|
1
|
1
|
|
Pre-Tax Income |
(20)
N/A
|
(16)
+17%
|
(13)
+19%
|
(8)
+36%
|
(4)
+48%
|
(5)
-4%
|
(6)
-30%
|
(3)
+52%
|
(3)
-10%
|
(4)
-14%
|
(5)
-47%
|
(5)
+3%
|
(5)
+3%
|
(5)
-5%
|
(5)
-1%
|
(5)
+2%
|
(5)
+2%
|
(5)
-5%
|
(5)
+1%
|
(5)
+2%
|
(5)
N/A
|
(5)
-6%
|
(5)
-2%
|
(3)
+49%
|
(5)
-79%
|
(5)
+3%
|
(5)
-10%
|
(6)
-20%
|
(8)
-24%
|
(9)
-10%
|
(12)
-34%
|
(13)
-14%
|
(15)
-13%
|
(17)
-15%
|
(18)
-6%
|
(18)
+5%
|
(16)
+12%
|
(13)
+14%
|
(9)
+29%
|
(8)
+12%
|
(8)
+8%
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(20)
|
(16)
|
(13)
|
(8)
|
(4)
|
(5)
|
(6)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(5)
|
(5)
|
(5)
|
(6)
|
(8)
|
(9)
|
(12)
|
(13)
|
(15)
|
(17)
|
(18)
|
(18)
|
(16)
|
(13)
|
(9)
|
(8)
|
(8)
|
|
Net Income (Common) |
(20)
N/A
|
(16)
+17%
|
(13)
+19%
|
(8)
+36%
|
(4)
+48%
|
(5)
-4%
|
(6)
-29%
|
(3)
+52%
|
(3)
-11%
|
(4)
-14%
|
(5)
-46%
|
(5)
+4%
|
(5)
+3%
|
(5)
-5%
|
(5)
-1%
|
(5)
+2%
|
(5)
+2%
|
(5)
-5%
|
(5)
+1%
|
(5)
+2%
|
(5)
0%
|
(5)
-6%
|
(5)
-2%
|
(3)
+49%
|
(5)
-79%
|
(5)
+3%
|
(5)
-10%
|
(6)
-20%
|
(8)
-24%
|
(9)
-10%
|
(12)
-34%
|
(13)
-14%
|
(15)
-13%
|
(17)
-15%
|
(18)
-6%
|
(18)
+5%
|
(16)
+12%
|
(13)
+14%
|
(9)
+29%
|
(8)
+12%
|
(8)
+8%
|
|
EPS (Diluted) |
-975
N/A
|
-536.66
+45%
|
-437.33
+19%
|
-56.26
+87%
|
-27.5
+51%
|
-28.68
-4%
|
-34.94
-22%
|
-17.75
+49%
|
-104.66
-490%
|
-118.99
-14%
|
-174
-46%
|
-167.66
+4%
|
-162.66
+3%
|
-170.66
-5%
|
-24.52
+86%
|
-167.66
-584%
|
-23.52
+86%
|
-24.71
-5%
|
-11.65
+53%
|
-12.29
-5%
|
-6.64
+46%
|
-7.05
-6%
|
-8.85
-26%
|
-3.86
+56%
|
-4.66
-21%
|
-3.85
+17%
|
-4.17
-8%
|
-5.18
-24%
|
-5.38
-4%
|
-5.22
+3%
|
-6.17
-18%
|
-7.73
-25%
|
-7.9
-2%
|
-8.78
-11%
|
-8.33
+5%
|
-7.37
+12%
|
-5.89
+20%
|
-4.65
+21%
|
-3.22
+31%
|
-2.76
+14%
|
-2.48
+10%
|