BlackBerry Ltd
TSX:BB
Income Statement
Earnings Waterfall
BlackBerry Ltd
Revenue
|
853m
USD
|
Cost of Revenue
|
-333m
USD
|
Gross Profit
|
520m
USD
|
Operating Expenses
|
-558m
USD
|
Operating Income
|
-38m
USD
|
Other Expenses
|
-92m
USD
|
Net Income
|
-130m
USD
|
Income Statement
BlackBerry Ltd
Mar-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | 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 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
6 813
N/A
|
4 708
-31%
|
4 051
-14%
|
3 651
-10%
|
3 335
-9%
|
3 027
-9%
|
2 601
-14%
|
2 356
-9%
|
2 160
-8%
|
1 902
-12%
|
1 746
-8%
|
1 487
-15%
|
1 309
-12%
|
1 144
-13%
|
1 048
-8%
|
985
-6%
|
932
-5%
|
910
-2%
|
882
-3%
|
882
N/A
|
904
+2%
|
938
+4%
|
972
+4%
|
1 013
+4%
|
1 040
+3%
|
999
-4%
|
1 014
+2%
|
965
-5%
|
893
-7%
|
861
-4%
|
777
-10%
|
743
-4%
|
718
-3%
|
712
-1%
|
705
-1%
|
690
-2%
|
656
-5%
|
861
+31%
|
825
-4%
|
831
+1%
|
853
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 753)
|
(5 227)
|
(3 771)
|
(1 773)
|
(1 708)
|
(1 532)
|
(1 342)
|
(1 266)
|
(1 175)
|
(1 087)
|
(1 025)
|
(809)
|
(667)
|
(510)
|
(341)
|
(306)
|
(251)
|
(221)
|
(209)
|
(209)
|
(204)
|
(221)
|
(240)
|
(250)
|
(272)
|
(266)
|
(259)
|
(262)
|
(250)
|
(247)
|
(250)
|
(248)
|
(251)
|
(255)
|
(254)
|
(247)
|
(237)
|
(367)
|
(352)
|
(340)
|
(333)
|
|
Gross Profit |
60
N/A
|
(519)
N/A
|
280
N/A
|
1 878
+571%
|
1 627
-13%
|
1 495
-8%
|
1 259
-16%
|
1 090
-13%
|
985
-10%
|
815
-17%
|
721
-12%
|
678
-6%
|
642
-5%
|
634
-1%
|
707
+12%
|
679
-4%
|
681
+0%
|
689
+1%
|
673
-2%
|
673
N/A
|
700
+4%
|
717
+2%
|
732
+2%
|
763
+4%
|
768
+1%
|
733
-5%
|
755
+3%
|
703
-7%
|
643
-9%
|
614
-5%
|
527
-14%
|
495
-6%
|
467
-6%
|
457
-2%
|
451
-1%
|
443
-2%
|
419
-5%
|
494
+18%
|
473
-4%
|
491
+4%
|
520
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 931)
|
(2 977)
|
(2 564)
|
(2 226)
|
(1 574)
|
(1 512)
|
(1 039)
|
(877)
|
(755)
|
(813)
|
(900)
|
(781)
|
(807)
|
(983)
|
(910)
|
(979)
|
(982)
|
(796)
|
(796)
|
(633)
|
(634)
|
(629)
|
(721)
|
(828)
|
(871)
|
(852)
|
(836)
|
(892)
|
(1 110)
|
(1 090)
|
(1 144)
|
(934)
|
(468)
|
(412)
|
(311)
|
(356)
|
(494)
|
(564)
|
(540)
|
(547)
|
(558)
|
|
Selling, General & Administrative |
(1 733)
|
(1 318)
|
(1 019)
|
(745)
|
(555)
|
(451)
|
(440)
|
(491)
|
(488)
|
(461)
|
(304)
|
(225)
|
(295)
|
(272)
|
(362)
|
(379)
|
(404)
|
(410)
|
(422)
|
(413)
|
(398)
|
(428)
|
(452)
|
(487)
|
(497)
|
(465)
|
(415)
|
(373)
|
(352)
|
(336)
|
(341)
|
(334)
|
(304)
|
(313)
|
(313)
|
(325)
|
(338)
|
(351)
|
(338)
|
(325)
|
(323)
|
|
Research & Development |
(1 210)
|
(1 057)
|
(872)
|
(737)
|
(641)
|
(569)
|
(510)
|
(458)
|
(420)
|
(383)
|
(360)
|
(338)
|
(302)
|
(273)
|
(247)
|
(230)
|
(234)
|
(235)
|
(227)
|
(223)
|
(217)
|
(226)
|
(234)
|
(241)
|
(246)
|
(232)
|
(228)
|
(216)
|
(204)
|
(205)
|
(206)
|
(211)
|
(211)
|
(207)
|
(203)
|
(198)
|
(198)
|
(199)
|
(195)
|
(185)
|
(178)
|
|
Depreciation & Amortization |
(606)
|
(507)
|
(411)
|
(337)
|
(298)
|
(282)
|
(274)
|
(268)
|
(277)
|
(266)
|
(243)
|
(218)
|
(186)
|
(172)
|
(167)
|
(161)
|
(153)
|
(150)
|
(146)
|
(142)
|
(136)
|
(148)
|
(161)
|
(177)
|
(194)
|
(191)
|
(189)
|
(185)
|
(182)
|
(182)
|
(181)
|
(178)
|
(165)
|
(146)
|
(126)
|
(110)
|
(96)
|
(84)
|
(73)
|
(60)
|
(54)
|
|
Other Operating Expenses |
(382)
|
(95)
|
(262)
|
(407)
|
(80)
|
(210)
|
185
|
340
|
430
|
297
|
7
|
0
|
(24)
|
(266)
|
(134)
|
(209)
|
(191)
|
(1)
|
(1)
|
145
|
117
|
173
|
126
|
77
|
66
|
37
|
(4)
|
(119)
|
(372)
|
(367)
|
(416)
|
(211)
|
212
|
254
|
331
|
277
|
138
|
70
|
66
|
23
|
(3)
|
|
Operating Income |
(3 871)
N/A
|
(3 496)
+10%
|
(2 284)
+35%
|
(348)
+85%
|
53
N/A
|
(17)
N/A
|
220
N/A
|
213
-3%
|
230
+8%
|
2
-99%
|
(179)
N/A
|
(103)
+42%
|
(165)
-60%
|
(349)
-112%
|
(203)
+42%
|
(300)
-48%
|
(301)
0%
|
(107)
+64%
|
(123)
-15%
|
40
N/A
|
66
+65%
|
88
+33%
|
11
-88%
|
(65)
N/A
|
(103)
-58%
|
(119)
-16%
|
(81)
+32%
|
(189)
-133%
|
(467)
-147%
|
(476)
-2%
|
(617)
-30%
|
(439)
+29%
|
(1)
+100%
|
45
N/A
|
140
+211%
|
87
-38%
|
(75)
N/A
|
(70)
+7%
|
(67)
+4%
|
(56)
+16%
|
(38)
+32%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(52)
|
(69)
|
(99)
|
(179)
|
(116)
|
(131)
|
(78)
|
(9)
|
(19)
|
(14)
|
(42)
|
(37)
|
(57)
|
91
|
101
|
100
|
122
|
11
|
20
|
28
|
17
|
17
|
10
|
5
|
1
|
(2)
|
(7)
|
(7)
|
(7)
|
(8)
|
(4)
|
22
|
20
|
22
|
21
|
(2)
|
5
|
9
|
18
|
21
|
19
|
|
Non-Reccuring Items |
(3 261)
|
(3 461)
|
(3 422)
|
(413)
|
(322)
|
(157)
|
(209)
|
(231)
|
(493)
|
(1 013)
|
(1 196)
|
(1 275)
|
(986)
|
392
|
630
|
582
|
585
|
(218)
|
(190)
|
(37)
|
(6)
|
(2)
|
(5)
|
(14)
|
(46)
|
(639)
|
(656)
|
(646)
|
(639)
|
(44)
|
(22)
|
(22)
|
0
|
(166)
|
(167)
|
(167)
|
(650)
|
(489)
|
(492)
|
(512)
|
(87)
|
|
Total Other Income |
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
(11)
|
(11)
|
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 |
(7 184)
N/A
|
(7 026)
+2%
|
(5 806)
+17%
|
(941)
+84%
|
(385)
+59%
|
(306)
+21%
|
(67)
+78%
|
(27)
+60%
|
(282)
-944%
|
(1 025)
-263%
|
(1 417)
-38%
|
(1 415)
+0%
|
(1 208)
+15%
|
134
N/A
|
528
+294%
|
371
-30%
|
406
+9%
|
(325)
N/A
|
(304)
+6%
|
31
N/A
|
77
+148%
|
103
+34%
|
16
-84%
|
(74)
N/A
|
(148)
-100%
|
(760)
-414%
|
(744)
+2%
|
(842)
-13%
|
(1 113)
-32%
|
(528)
+53%
|
(643)
-22%
|
(439)
+32%
|
19
N/A
|
(99)
N/A
|
(6)
+94%
|
(82)
-1 267%
|
(720)
-778%
|
(550)
+24%
|
(541)
+2%
|
(547)
-1%
|
(106)
+81%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
1 311
|
1 260
|
798
|
186
|
81
|
47
|
66
|
85
|
74
|
79
|
48
|
18
|
2
|
1
|
(2)
|
(3)
|
66
|
66
|
69
|
68
|
16
|
15
|
15
|
14
|
(4)
|
7
|
12
|
12
|
9
|
(2)
|
(8)
|
(8)
|
(7)
|
(8)
|
(11)
|
(13)
|
(14)
|
(14)
|
(11)
|
(22)
|
(24)
|
|
Income from Continuing Operations |
(5 873)
|
(5 766)
|
(5 008)
|
(755)
|
(304)
|
(259)
|
(1)
|
58
|
(208)
|
(946)
|
(1 369)
|
(1 397)
|
(1 206)
|
135
|
526
|
368
|
472
|
(259)
|
(235)
|
99
|
93
|
118
|
31
|
(60)
|
(152)
|
(753)
|
(732)
|
(830)
|
(1 104)
|
(530)
|
(651)
|
(447)
|
12
|
(107)
|
(17)
|
(95)
|
(734)
|
(564)
|
(552)
|
(569)
|
(130)
|
|
Net Income (Common) |
(5 873)
N/A
|
(5 766)
+2%
|
(5 008)
+13%
|
(755)
+85%
|
(304)
+60%
|
(259)
+15%
|
(1)
+100%
|
58
N/A
|
(208)
N/A
|
(946)
-355%
|
(1 369)
-45%
|
(1 397)
-2%
|
(1 206)
+14%
|
135
N/A
|
526
+290%
|
368
-30%
|
405
+10%
|
(326)
N/A
|
(302)
+7%
|
32
N/A
|
93
+191%
|
118
+27%
|
31
-74%
|
(60)
N/A
|
(152)
-153%
|
(753)
-395%
|
(732)
+3%
|
(830)
-13%
|
(1 104)
-33%
|
(530)
+52%
|
(651)
-23%
|
(447)
+31%
|
12
N/A
|
(107)
N/A
|
(17)
+84%
|
(95)
-459%
|
(734)
-673%
|
(564)
+23%
|
(552)
+2%
|
(569)
-3%
|
(130)
+77%
|
|
EPS (Diluted) |
-11.17
N/A
|
-8.76
+22%
|
-9.49
-8%
|
-1.42
+85%
|
-0.58
+59%
|
-0.38
+34%
|
0
N/A
|
0.11
N/A
|
-0.4
N/A
|
-1.81
-353%
|
-2.61
-44%
|
-2.66
-2%
|
-2.3
+14%
|
0.24
N/A
|
0.98
+308%
|
0.69
-30%
|
0.74
+7%
|
-0.6
N/A
|
-0.56
+7%
|
0.05
N/A
|
0.15
+200%
|
0.21
+40%
|
0.05
-76%
|
-0.12
N/A
|
-0.27
-125%
|
-1.35
-400%
|
-1.31
+3%
|
-1.48
-13%
|
-1.97
-33%
|
-0.94
+52%
|
-1.15
-22%
|
-0.7
+39%
|
0.02
N/A
|
-0.2
N/A
|
-0.04
+80%
|
-0.16
-300%
|
-1.27
-694%
|
-0.97
+24%
|
-0.95
+2%
|
-0.98
-3%
|
-0.22
+78%
|