Biotricity Inc
OTC:BTCY
Income Statement
Earnings Waterfall
Biotricity Inc
Income Statement
Biotricity Inc
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
6
|
10
|
11
|
10
|
8
|
3
|
3
|
4
|
6
|
8
|
9
|
8
|
8
|
7
|
6
|
7
|
4
|
4
|
0
|
|
| 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
+400%
|
0
+120%
|
0
+82%
|
1
+78%
|
1
+38%
|
1
+27%
|
1
+15%
|
2
+8%
|
2
+25%
|
3
+32%
|
3
+33%
|
5
+39%
|
6
+23%
|
7
+16%
|
8
+14%
|
8
+4%
|
9
+7%
|
9
+6%
|
10
+7%
|
11
+10%
|
11
+5%
|
12
+5%
|
12
+4%
|
12
+1%
|
13
+3%
|
13
+5%
|
14
+4%
|
14
+5%
|
15
+4%
|
15
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| 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
+225%
|
0
+15%
|
0
+113%
|
1
+59%
|
1
+37%
|
0
-30%
|
1
+8%
|
0
-17%
|
0
-32%
|
1
+323%
|
2
+71%
|
3
+46%
|
4
+22%
|
5
+19%
|
5
+1%
|
5
+3%
|
5
+12%
|
5
+2%
|
6
+13%
|
7
+12%
|
8
+11%
|
8
+10%
|
9
+5%
|
9
+5%
|
10
+6%
|
11
+7%
|
11
+7%
|
12
+6%
|
13
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(8)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(11)
|
(13)
|
(13)
|
(15)
|
(14)
|
(14)
|
(18)
|
(19)
|
(22)
|
(23)
|
(22)
|
(22)
|
(19)
|
(17)
|
(15)
|
(13)
|
(14)
|
(16)
|
(15)
|
(14)
|
(11)
|
(12)
|
(13)
|
(12)
|
|
| Selling, General & Administrative |
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(10)
|
(11)
|
(12)
|
(13)
|
(12)
|
(12)
|
(15)
|
(17)
|
(19)
|
(20)
|
(19)
|
(19)
|
(16)
|
(14)
|
(12)
|
(10)
|
(12)
|
(12)
|
(11)
|
(11)
|
(9)
|
(10)
|
(10)
|
(10)
|
|
| Research & Development |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(5)
N/A
|
(4)
+24%
|
(4)
-4%
|
(4)
-4%
|
(5)
-18%
|
(6)
-20%
|
(7)
-10%
|
(7)
-1%
|
(6)
+1%
|
(8)
-19%
|
(9)
-13%
|
(9)
-8%
|
(10)
-1%
|
(9)
+10%
|
(8)
+4%
|
(8)
+3%
|
(8)
-2%
|
(11)
-34%
|
(12)
-11%
|
(13)
-6%
|
(14)
-12%
|
(13)
+10%
|
(12)
+5%
|
(15)
-20%
|
(15)
-6%
|
(17)
-13%
|
(19)
-6%
|
(18)
+5%
|
(17)
+5%
|
(14)
+18%
|
(11)
+18%
|
(9)
+23%
|
(5)
+39%
|
(6)
-11%
|
(8)
-31%
|
(6)
+25%
|
(5)
+19%
|
(0)
+95%
|
(1)
-346%
|
(0)
+55%
|
0
N/A
|
|
| 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)
|
(1)
|
(1)
|
(3)
|
(6)
|
(10)
|
(11)
|
(10)
|
(8)
|
(3)
|
(2)
|
(4)
|
(6)
|
(7)
|
(9)
|
(8)
|
(6)
|
(6)
|
(6)
|
(8)
|
(5)
|
(4)
|
(4)
|
|
| 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
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Total Other Income |
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
1
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(5)
N/A
|
(5)
+10%
|
(5)
-8%
|
(6)
-22%
|
(7)
-19%
|
(8)
-7%
|
(9)
-16%
|
(8)
+10%
|
(8)
+6%
|
(9)
-13%
|
(9)
-1%
|
(9)
-9%
|
(10)
-1%
|
(9)
+10%
|
(8)
+4%
|
(8)
+2%
|
(8)
-2%
|
(11)
-34%
|
(12)
-10%
|
(13)
-8%
|
(15)
-12%
|
(15)
-6%
|
(18)
-16%
|
(26)
-43%
|
(29)
-12%
|
(29)
0%
|
(28)
+3%
|
(22)
+21%
|
(20)
+12%
|
(19)
+5%
|
(17)
+7%
|
(16)
+6%
|
(15)
+11%
|
(14)
+3%
|
(14)
-2%
|
(12)
+15%
|
(11)
+13%
|
(8)
+21%
|
(5)
+36%
|
(5)
+16%
|
(4)
+11%
|
|
| 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 |
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(11)
|
(12)
|
(13)
|
(15)
|
(15)
|
(18)
|
(26)
|
(29)
|
(29)
|
(28)
|
(22)
|
(20)
|
(19)
|
(17)
|
(16)
|
(15)
|
(14)
|
(14)
|
(12)
|
(11)
|
(8)
|
(5)
|
(5)
|
(4)
|
|
| Net Income (Common) |
(5)
N/A
|
(5)
+10%
|
(5)
-8%
|
(6)
-22%
|
(7)
-19%
|
(8)
-7%
|
(9)
-16%
|
(8)
+10%
|
(8)
+6%
|
(9)
-13%
|
(9)
-1%
|
(9)
-9%
|
(10)
-1%
|
(9)
+10%
|
(8)
+4%
|
(8)
+2%
|
(8)
-3%
|
(11)
-36%
|
(13)
-11%
|
(14)
-9%
|
(16)
-13%
|
(16)
-6%
|
(19)
-15%
|
(27)
-41%
|
(30)
-12%
|
(30)
-1%
|
(29)
+3%
|
(23)
+21%
|
(21)
+11%
|
(20)
+5%
|
(18)
+7%
|
(17)
+6%
|
(15)
+10%
|
(15)
+3%
|
(18)
-22%
|
(16)
+12%
|
(14)
+11%
|
(12)
+17%
|
(6)
+52%
|
(5)
+15%
|
(5)
+4%
|
|
| EPS (Diluted) |
-1.42
N/A
|
-1.11
+22%
|
-1.2
-8%
|
-1.44
-20%
|
-1.69
-17%
|
-1.81
-7%
|
-1.97
-9%
|
-1.39
+29%
|
-1.48
-6%
|
-1.72
-16%
|
-1.64
+5%
|
-1.73
-5%
|
-1.69
+2%
|
-1.54
+9%
|
-1.39
+10%
|
-1.38
+1%
|
-1.37
+1%
|
-1.89
-38%
|
-2.05
-8%
|
-2.22
-8%
|
-2.49
-12%
|
-2.63
-6%
|
-2.9
-10%
|
-3.74
-29%
|
-3.66
+2%
|
-3.99
-9%
|
-3.42
+14%
|
-2.68
+22%
|
-2.37
+12%
|
-2.26
+5%
|
-2.06
+9%
|
-1.96
+5%
|
-1.71
+13%
|
-1.66
+3%
|
-1.28
+23%
|
-0.71
+45%
|
-0.59
+17%
|
-0.55
+7%
|
-0.23
+58%
|
-0.19
+17%
|
-0.18
+5%
|
|