Baylin Technologies Inc
TSX:BYL
Income Statement
Earnings Waterfall
Baylin Technologies Inc
Revenue
|
73m
CAD
|
Cost of Revenue
|
-44.6m
CAD
|
Gross Profit
|
28.4m
CAD
|
Operating Expenses
|
-37.2m
CAD
|
Operating Income
|
-8.8m
CAD
|
Other Expenses
|
-5.1m
CAD
|
Net Income
|
-13.9m
CAD
|
Income Statement
Baylin Technologies Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-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 |
82
N/A
|
77
-7%
|
60
-22%
|
54
-10%
|
50
-8%
|
47
-5%
|
48
+1%
|
49
+3%
|
55
+13%
|
66
+21%
|
75
+13%
|
81
+9%
|
84
+3%
|
83
-1%
|
83
0%
|
87
+6%
|
92
+5%
|
101
+11%
|
114
+12%
|
125
+10%
|
136
+9%
|
146
+7%
|
161
+10%
|
159
-1%
|
153
-4%
|
141
-8%
|
124
-12%
|
124
+0%
|
120
-4%
|
116
-3%
|
107
-8%
|
101
-6%
|
102
+2%
|
110
+7%
|
119
+8%
|
118
0%
|
78
-34%
|
115
+47%
|
110
-4%
|
104
-6%
|
73
-30%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(56)
|
(54)
|
(45)
|
(42)
|
(40)
|
(39)
|
(39)
|
(40)
|
(43)
|
(50)
|
(56)
|
(60)
|
(61)
|
(59)
|
(58)
|
(60)
|
(63)
|
(68)
|
(74)
|
(78)
|
(85)
|
(91)
|
(102)
|
(104)
|
(98)
|
(92)
|
(83)
|
(85)
|
(84)
|
(86)
|
(90)
|
(88)
|
(87)
|
(90)
|
(86)
|
(85)
|
(49)
|
(82)
|
(78)
|
(73)
|
(45)
|
|
Gross Profit |
26
N/A
|
23
-12%
|
14
-37%
|
12
-18%
|
10
-16%
|
8
-15%
|
9
+6%
|
9
+1%
|
12
+29%
|
16
+39%
|
19
+20%
|
22
+14%
|
24
+7%
|
24
+1%
|
25
+4%
|
27
+9%
|
28
+5%
|
33
+16%
|
39
+19%
|
47
+20%
|
51
+8%
|
55
+8%
|
59
+8%
|
55
-7%
|
55
-1%
|
49
-10%
|
41
-16%
|
39
-4%
|
35
-10%
|
30
-14%
|
17
-44%
|
13
-24%
|
15
+16%
|
20
+30%
|
32
+64%
|
34
+5%
|
29
-15%
|
33
+13%
|
32
-2%
|
31
-2%
|
28
-9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(23)
|
(24)
|
(25)
|
(20)
|
(23)
|
(24)
|
(25)
|
(25)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(28)
|
(30)
|
(30)
|
(30)
|
(35)
|
(37)
|
(41)
|
(53)
|
(55)
|
(60)
|
(63)
|
(57)
|
(55)
|
(50)
|
(47)
|
(45)
|
(45)
|
(44)
|
(43)
|
(44)
|
(72)
|
(45)
|
(46)
|
(39)
|
(44)
|
(42)
|
(41)
|
(37)
|
|
Selling, General & Administrative |
(11)
|
(13)
|
(13)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(18)
|
(17)
|
(17)
|
(17)
|
(16)
|
(17)
|
(19)
|
(19)
|
(19)
|
(23)
|
(24)
|
(27)
|
(32)
|
(32)
|
(34)
|
(34)
|
(33)
|
(31)
|
(28)
|
(27)
|
(24)
|
(21)
|
(21)
|
(21)
|
(23)
|
(25)
|
(25)
|
(26)
|
(22)
|
(25)
|
(24)
|
(24)
|
(24)
|
|
Research & Development |
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
(13)
|
(15)
|
(16)
|
(17)
|
(18)
|
(16)
|
(16)
|
(14)
|
(12)
|
(13)
|
(13)
|
(15)
|
(14)
|
(13)
|
(13)
|
(12)
|
(13)
|
(10)
|
(13)
|
(12)
|
(13)
|
(11)
|
|
Depreciation & Amortization |
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(7)
|
(9)
|
(11)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(4)
|
(3)
|
|
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
|
(3)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
3
N/A
|
(1)
N/A
|
(11)
-829%
|
(8)
+23%
|
(13)
-63%
|
(16)
-21%
|
(16)
+2%
|
(16)
-5%
|
(16)
+6%
|
(11)
+30%
|
(8)
+27%
|
(5)
+30%
|
(4)
+36%
|
(4)
-11%
|
(6)
-47%
|
(4)
+39%
|
(2)
+49%
|
(2)
N/A
|
3
N/A
|
6
+131%
|
(2)
N/A
|
(0)
+82%
|
(1)
-179%
|
(8)
-718%
|
(2)
+69%
|
(6)
-146%
|
(9)
-46%
|
(7)
+13%
|
(9)
-22%
|
(15)
-60%
|
(27)
-86%
|
(30)
-12%
|
(29)
+4%
|
(52)
-80%
|
(13)
+76%
|
(12)
+4%
|
(10)
+19%
|
(12)
-20%
|
(10)
+14%
|
(10)
+2%
|
(9)
+13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(8)
|
(6)
|
(9)
|
(8)
|
(0)
|
(1)
|
3
|
0
|
(3)
|
(6)
|
(8)
|
(7)
|
(7)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(3)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(13)
|
(13)
|
(13)
|
(13)
|
(3)
|
0
|
(19)
|
(19)
|
(26)
|
0
|
(10)
|
(10)
|
0
|
3
|
3
|
3
|
3
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
2
|
1
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
2
N/A
|
(4)
N/A
|
(12)
-207%
|
(10)
+16%
|
(16)
-52%
|
(19)
-19%
|
(19)
-2%
|
(20)
-4%
|
(18)
+8%
|
(11)
+36%
|
(8)
+26%
|
(5)
+44%
|
(3)
+43%
|
(4)
-33%
|
(6)
-75%
|
(5)
+16%
|
(4)
+28%
|
(7)
-74%
|
(3)
+52%
|
(5)
-63%
|
(11)
-104%
|
(12)
-9%
|
(11)
+8%
|
(10)
+5%
|
(19)
-85%
|
(16)
+12%
|
(22)
-35%
|
(24)
-7%
|
(18)
+25%
|
(23)
-29%
|
(53)
-130%
|
(56)
-5%
|
(61)
-9%
|
(56)
+8%
|
(26)
+53%
|
(26)
+2%
|
(13)
+51%
|
(14)
-9%
|
(11)
+23%
|
(9)
+13%
|
(8)
+13%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
5
|
5
|
5
|
6
|
(1)
|
0
|
(0)
|
2
|
1
|
0
|
1
|
(1)
|
(7)
|
(6)
|
(6)
|
(7)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
Income from Continuing Operations |
1
|
(5)
|
(12)
|
(10)
|
(16)
|
(18)
|
(19)
|
(20)
|
(19)
|
(12)
|
(9)
|
(5)
|
(3)
|
(4)
|
(6)
|
(6)
|
(4)
|
(7)
|
(4)
|
(6)
|
(5)
|
(7)
|
(5)
|
(4)
|
(20)
|
(16)
|
(23)
|
(22)
|
(17)
|
(23)
|
(52)
|
(57)
|
(67)
|
(62)
|
(32)
|
(32)
|
(13)
|
(15)
|
(12)
|
(10)
|
(8)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
Net Income (Common) |
1
N/A
|
(5)
N/A
|
(12)
-145%
|
(10)
+19%
|
(16)
-61%
|
(18)
-19%
|
(19)
-4%
|
(20)
-4%
|
(19)
+5%
|
(12)
+34%
|
(9)
+23%
|
(5)
+43%
|
(3)
+50%
|
(4)
-31%
|
(6)
-79%
|
(6)
+11%
|
(4)
+34%
|
(6)
-72%
|
(2)
+62%
|
(5)
-115%
|
(5)
+9%
|
(6)
-34%
|
(5)
+14%
|
(4)
+20%
|
(20)
-356%
|
(16)
+17%
|
(23)
-39%
|
(22)
+2%
|
(17)
+24%
|
(23)
-36%
|
(52)
-127%
|
(57)
-9%
|
(67)
-19%
|
(62)
+8%
|
(32)
+48%
|
(32)
+0%
|
(17)
+48%
|
(15)
+11%
|
(12)
+20%
|
(10)
+13%
|
(14)
-33%
|
|
EPS (Diluted) |
0.07
N/A
|
-0.28
N/A
|
-0.64
-129%
|
-0.5
+22%
|
-0.83
-66%
|
-0.99
-19%
|
-1
-1%
|
-1.08
-8%
|
-1
+7%
|
-0.66
+34%
|
-0.45
+32%
|
-0.23
+49%
|
-0.14
+39%
|
-0.19
-36%
|
-0.29
-53%
|
-0.23
+21%
|
-0.16
+30%
|
-0.29
-81%
|
-0.07
+76%
|
-0.13
-86%
|
-0.13
N/A
|
-0.16
-23%
|
-0.14
+13%
|
-0.11
+21%
|
-0.49
-345%
|
-0.4
+18%
|
-0.56
-40%
|
-0.55
+2%
|
-0.42
+24%
|
-0.47
-12%
|
-0.98
-109%
|
-0.85
+13%
|
-1.09
-28%
|
-0.77
+29%
|
-0.42
+45%
|
-0.41
+2%
|
-0.21
+49%
|
-0.19
+10%
|
-0.15
+21%
|
-0.13
+13%
|
-0.15
-15%
|