Blackline Safety Corp
TSX:BLN
Income Statement
Earnings Waterfall
Blackline Safety Corp
Revenue
|
105.3m
CAD
|
Cost of Revenue
|
-48.3m
CAD
|
Gross Profit
|
57m
CAD
|
Operating Expenses
|
-80.5m
CAD
|
Operating Income
|
-23.5m
CAD
|
Other Expenses
|
-135k
CAD
|
Net Income
|
-23.6m
CAD
|
Income Statement
Blackline Safety Corp
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3
N/A
|
3
0%
|
3
+3%
|
4
+36%
|
5
+25%
|
6
+17%
|
7
+16%
|
7
+3%
|
8
+5%
|
8
+5%
|
8
+2%
|
8
-2%
|
8
+6%
|
9
+7%
|
9
+4%
|
12
+23%
|
13
+11%
|
14
+10%
|
17
+17%
|
18
+8%
|
20
+14%
|
25
+22%
|
28
+14%
|
33
+19%
|
36
+8%
|
36
+1%
|
38
+4%
|
38
+2%
|
40
+5%
|
43
+8%
|
47
+8%
|
54
+17%
|
59
+9%
|
64
+8%
|
70
+9%
|
73
+4%
|
78
+7%
|
86
+9%
|
92
+7%
|
100
+9%
|
105
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(14)
|
(15)
|
(18)
|
(19)
|
(18)
|
(19)
|
(18)
|
(18)
|
(20)
|
(23)
|
(28)
|
(32)
|
(36)
|
(39)
|
(41)
|
(42)
|
(44)
|
(45)
|
(47)
|
(48)
|
|
Gross Profit |
1
N/A
|
1
-2%
|
1
+6%
|
2
+31%
|
2
+28%
|
3
+18%
|
3
+13%
|
3
+11%
|
4
+5%
|
4
+8%
|
4
+7%
|
4
-7%
|
4
+6%
|
4
-1%
|
4
N/A
|
5
+26%
|
6
+9%
|
6
+12%
|
7
+14%
|
8
+9%
|
9
+15%
|
11
+22%
|
13
+20%
|
16
+20%
|
17
+8%
|
18
+7%
|
19
+5%
|
20
+8%
|
22
+7%
|
23
+6%
|
24
+4%
|
26
+11%
|
27
+3%
|
28
+4%
|
31
+9%
|
32
+5%
|
36
+12%
|
42
+15%
|
47
+12%
|
53
+13%
|
57
+8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(14)
|
(14)
|
(16)
|
(17)
|
(17)
|
(18)
|
(21)
|
(23)
|
(26)
|
(28)
|
(28)
|
(28)
|
(29)
|
(32)
|
(39)
|
(48)
|
(59)
|
(68)
|
(75)
|
(83)
|
(84)
|
(84)
|
(83)
|
(79)
|
(79)
|
(80)
|
|
Selling, General & Administrative |
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(7)
|
(6)
|
(7)
|
(9)
|
(9)
|
(11)
|
(11)
|
(11)
|
(13)
|
(15)
|
(17)
|
(19)
|
(21)
|
(20)
|
(20)
|
(19)
|
(21)
|
(27)
|
(34)
|
(42)
|
(49)
|
(54)
|
(59)
|
(60)
|
(59)
|
(59)
|
(58)
|
(61)
|
(63)
|
|
Research & Development |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(12)
|
(15)
|
(16)
|
(18)
|
(21)
|
(24)
|
(25)
|
(25)
|
(24)
|
(20)
|
(19)
|
(18)
|
|
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
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(4)
N/A
|
(4)
-14%
|
(5)
-9%
|
(5)
N/A
|
(5)
+1%
|
(4)
+14%
|
(4)
-5%
|
(4)
-3%
|
(5)
-12%
|
(6)
-21%
|
(6)
-1%
|
(7)
-17%
|
(7)
-11%
|
(7)
0%
|
(8)
-8%
|
(9)
-7%
|
(8)
+5%
|
(9)
-15%
|
(9)
+1%
|
(9)
+2%
|
(10)
-4%
|
(10)
-3%
|
(10)
-4%
|
(11)
-6%
|
(11)
-5%
|
(10)
+9%
|
(10)
+6%
|
(8)
+13%
|
(10)
-23%
|
(16)
-59%
|
(25)
-50%
|
(32)
-32%
|
(41)
-26%
|
(47)
-15%
|
(52)
-11%
|
(52)
0%
|
(48)
+8%
|
(41)
+14%
|
(32)
+22%
|
(26)
+17%
|
(24)
+11%
|
|
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
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
2
|
1
|
|
Pre-Tax Income |
(4)
N/A
|
(4)
-14%
|
(5)
-9%
|
(5)
-1%
|
(4)
+1%
|
(4)
+14%
|
(4)
-5%
|
(4)
-2%
|
(5)
-13%
|
(6)
-21%
|
(6)
-1%
|
(7)
-17%
|
(7)
-11%
|
(7)
0%
|
(8)
-8%
|
(9)
-7%
|
(8)
+5%
|
(9)
-15%
|
(9)
+1%
|
(9)
+3%
|
(9)
-2%
|
(9)
-1%
|
(9)
-2%
|
(10)
-5%
|
(11)
-6%
|
(10)
+9%
|
(9)
+5%
|
(8)
+12%
|
(11)
-31%
|
(17)
-60%
|
(25)
-50%
|
(33)
-31%
|
(41)
-24%
|
(47)
-14%
|
(53)
-13%
|
(53)
0%
|
(48)
+10%
|
(40)
+17%
|
(30)
+24%
|
(24)
+20%
|
(22)
+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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(10)
|
(9)
|
(8)
|
(11)
|
(17)
|
(25)
|
(33)
|
(41)
|
(47)
|
(53)
|
(54)
|
(48)
|
(40)
|
(31)
|
(26)
|
(24)
|
|
Net Income (Common) |
(4)
N/A
|
(4)
-14%
|
(5)
-9%
|
(5)
-1%
|
(4)
+1%
|
(4)
+14%
|
(4)
-5%
|
(4)
-2%
|
(5)
-13%
|
(6)
-21%
|
(6)
-1%
|
(7)
-17%
|
(7)
-11%
|
(7)
0%
|
(8)
-8%
|
(9)
-7%
|
(8)
+5%
|
(9)
-15%
|
(9)
+1%
|
(9)
+3%
|
(9)
-2%
|
(9)
-1%
|
(9)
-2%
|
(10)
-5%
|
(11)
-6%
|
(10)
+9%
|
(9)
+5%
|
(8)
+12%
|
(11)
-31%
|
(17)
-61%
|
(25)
-50%
|
(33)
-31%
|
(41)
-24%
|
(47)
-14%
|
(53)
-13%
|
(54)
-1%
|
(48)
+10%
|
(40)
+16%
|
(31)
+23%
|
(26)
+18%
|
(24)
+7%
|
|
EPS (Diluted) |
-0.21
N/A
|
-0.2
+5%
|
-0.21
-5%
|
-0.23
-10%
|
-0.23
N/A
|
-0.19
+17%
|
-0.16
+16%
|
-0.18
-13%
|
-0.19
-6%
|
-0.22
-16%
|
-0.22
N/A
|
-0.26
-18%
|
-0.26
N/A
|
-0.26
N/A
|
-0.23
+12%
|
-0.27
-17%
|
-0.25
+7%
|
-0.23
+8%
|
-0.22
+4%
|
-0.23
-5%
|
-0.19
+17%
|
-0.21
-11%
|
-0.21
N/A
|
-0.21
N/A
|
-0.22
-5%
|
-0.2
+9%
|
-0.19
+5%
|
-0.16
+16%
|
-0.2
-25%
|
-0.32
-60%
|
-0.47
-47%
|
-0.67
-43%
|
-0.68
-1%
|
-0.78
-15%
|
-0.87
-12%
|
-0.86
+1%
|
-0.67
+22%
|
-0.56
+16%
|
-0.44
+21%
|
-0.35
+20%
|
-0.33
+6%
|