Abc Technologies Holdings Inc
TSX:ABCT
Income Statement
Earnings Waterfall
Abc Technologies Holdings Inc
Revenue
|
1.4B
USD
|
Cost of Revenue
|
-1.2B
USD
|
Gross Profit
|
205.2m
USD
|
Operating Expenses
|
-152m
USD
|
Operating Income
|
53.2m
USD
|
Other Expenses
|
-100.1m
USD
|
Net Income
|
-46.9m
USD
|
Income Statement
Abc Technologies Holdings Inc
Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||
Revenue |
1 331
N/A
|
1 343
+1%
|
1 560
+16%
|
971
-38%
|
876
-10%
|
818
-7%
|
886
+8%
|
972
+10%
|
1 127
+16%
|
1 245
+10%
|
1 333
+7%
|
1 433
+8%
|
|
Gross Profit | |||||||||||||
Cost of Revenue |
(1 147)
|
(1 154)
|
(1 342)
|
(822)
|
(770)
|
(742)
|
(801)
|
(889)
|
(1 015)
|
(1 098)
|
(1 163)
|
(1 227)
|
|
Gross Profit |
184
N/A
|
189
+3%
|
218
+16%
|
149
-32%
|
106
-29%
|
76
-28%
|
85
+12%
|
83
-3%
|
112
+36%
|
147
+31%
|
170
+15%
|
205
+21%
|
|
Operating Income | |||||||||||||
Operating Expenses |
(150)
|
(153)
|
(190)
|
(132)
|
(132)
|
(127)
|
(117)
|
(114)
|
(118)
|
(129)
|
(146)
|
(152)
|
|
Selling, General & Administrative |
(126)
|
(127)
|
(159)
|
(111)
|
(110)
|
(104)
|
(93)
|
(86)
|
(88)
|
(96)
|
(111)
|
(117)
|
|
Depreciation & Amortization |
(23)
|
(26)
|
(31)
|
(21)
|
(22)
|
(23)
|
(24)
|
(28)
|
(30)
|
(33)
|
(35)
|
(35)
|
|
Operating Income |
34
N/A
|
36
+6%
|
28
-22%
|
17
-39%
|
(26)
N/A
|
(51)
-96%
|
(32)
+37%
|
(31)
+4%
|
(6)
+81%
|
18
N/A
|
24
+31%
|
53
+122%
|
|
Pre-Tax Income | |||||||||||||
Interest Income Expense |
(43)
|
(44)
|
(52)
|
(25)
|
(26)
|
(29)
|
(26)
|
(27)
|
(27)
|
(27)
|
(24)
|
(26)
|
|
Non-Reccuring Items |
7
|
9
|
11
|
12
|
6
|
(2)
|
(7)
|
(27)
|
(40)
|
(64)
|
(78)
|
(72)
|
|
Total Other Income |
(4)
|
(4)
|
(16)
|
(16)
|
(15)
|
(13)
|
(1)
|
(2)
|
(3)
|
(5)
|
(7)
|
(8)
|
|
Pre-Tax Income |
(5)
N/A
|
(2)
+55%
|
(29)
-1 125%
|
(11)
+61%
|
(61)
-442%
|
(95)
-55%
|
(67)
+30%
|
(87)
-31%
|
(76)
+13%
|
(78)
-3%
|
(84)
-8%
|
(53)
+37%
|
|
Net Income | |||||||||||||
Tax Provision |
(2)
|
(3)
|
3
|
(0)
|
12
|
18
|
4
|
22
|
16
|
12
|
22
|
6
|
|
Income from Continuing Operations |
(7)
|
(5)
|
(26)
|
(12)
|
(49)
|
(77)
|
(63)
|
(65)
|
(60)
|
(66)
|
(62)
|
(47)
|
|
Net Income (Common) |
(7)
N/A
|
(5)
+22%
|
(26)
-389%
|
(12)
+55%
|
(49)
-321%
|
(77)
-57%
|
(63)
+19%
|
(65)
-3%
|
(60)
+7%
|
(66)
-11%
|
(62)
+7%
|
(47)
+24%
|
|
EPS (Diluted) |
-0.13
N/A
|
-0.1
+23%
|
-0.49
-390%
|
-0.22
+55%
|
-0.93
-323%
|
-1.46
-57%
|
-0.73
+50%
|
-0.85
-16%
|
-0.51
+40%
|
-0.59
-16%
|
-0.53
+10%
|
-0.41
+23%
|