Cardinal Energy Ltd (Alberta)
TSX:CJ
Income Statement
Earnings Waterfall
Cardinal Energy Ltd (Alberta)
Revenue
|
481.1m
CAD
|
Operating Expenses
|
-343m
CAD
|
Operating Income
|
138.1m
CAD
|
Other Expenses
|
-34.5m
CAD
|
Net Income
|
103.6m
CAD
|
Income Statement
Cardinal Energy Ltd (Alberta)
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 |
31
N/A
|
62
+99%
|
97
+56%
|
135
+40%
|
179
+32%
|
176
-2%
|
181
+3%
|
172
-5%
|
156
-9%
|
151
-3%
|
149
-2%
|
158
+6%
|
171
+8%
|
196
+15%
|
210
+7%
|
237
+13%
|
272
+15%
|
297
+9%
|
333
+12%
|
353
+6%
|
319
-10%
|
324
+2%
|
320
-1%
|
304
-5%
|
326
+7%
|
299
-8%
|
236
-21%
|
213
-10%
|
198
-7%
|
219
+10%
|
276
+26%
|
321
+16%
|
373
+16%
|
439
+18%
|
538
+22%
|
580
+8%
|
593
+2%
|
562
-5%
|
491
-13%
|
488
-1%
|
481
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(33)
|
(18)
|
(42)
|
(111)
|
(154)
|
(169)
|
(196)
|
(209)
|
(210)
|
(338)
|
(218)
|
(225)
|
(226)
|
(231)
|
(238)
|
(260)
|
(278)
|
(288)
|
(295)
|
(286)
|
(284)
|
(281)
|
(283)
|
(283)
|
(284)
|
(282)
|
(256)
|
(234)
|
(215)
|
(203)
|
(220)
|
(241)
|
(268)
|
(288)
|
(313)
|
(334)
|
(342)
|
(349)
|
(348)
|
(344)
|
(343)
|
|
Selling, General & Administrative |
(21)
|
(35)
|
(48)
|
(64)
|
(87)
|
(98)
|
(109)
|
(115)
|
(117)
|
(122)
|
(126)
|
(133)
|
(135)
|
(139)
|
(145)
|
(159)
|
(172)
|
(182)
|
(191)
|
(191)
|
(187)
|
(191)
|
(189)
|
(187)
|
(183)
|
(181)
|
(163)
|
(150)
|
(140)
|
(135)
|
(148)
|
(165)
|
(181)
|
(194)
|
(208)
|
(222)
|
(231)
|
(238)
|
(240)
|
(235)
|
(232)
|
|
Depreciation & Amortization |
(11)
|
(21)
|
(31)
|
(44)
|
(61)
|
(71)
|
(80)
|
(87)
|
(86)
|
(85)
|
(84)
|
(84)
|
(83)
|
(83)
|
(83)
|
(90)
|
(95)
|
(98)
|
(98)
|
(92)
|
(88)
|
(88)
|
(89)
|
(89)
|
(92)
|
(93)
|
(84)
|
(76)
|
(67)
|
(61)
|
(64)
|
(69)
|
(79)
|
(86)
|
(97)
|
(104)
|
(102)
|
(103)
|
(101)
|
(101)
|
(104)
|
|
Other Operating Expenses |
(1)
|
38
|
37
|
(4)
|
(6)
|
(0)
|
(7)
|
(7)
|
(7)
|
(131)
|
(8)
|
(9)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(9)
|
(5)
|
(2)
|
(10)
|
(2)
|
(5)
|
(7)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
Operating Income |
(1)
N/A
|
45
N/A
|
55
+24%
|
24
-56%
|
25
+3%
|
7
-71%
|
(15)
N/A
|
(37)
-151%
|
(54)
-47%
|
(187)
-248%
|
(70)
+63%
|
(67)
+4%
|
(55)
+19%
|
(34)
+37%
|
(28)
+18%
|
(24)
+17%
|
(6)
+75%
|
9
N/A
|
38
+340%
|
67
+77%
|
35
-49%
|
42
+23%
|
37
-12%
|
21
-43%
|
42
+96%
|
16
-61%
|
(19)
N/A
|
(22)
-14%
|
(17)
+23%
|
16
N/A
|
56
+261%
|
80
+42%
|
105
+32%
|
151
+43%
|
225
+49%
|
247
+9%
|
251
+2%
|
213
-15%
|
142
-33%
|
144
+1%
|
138
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(8)
|
(12)
|
(3)
|
40
|
46
|
42
|
62
|
34
|
39
|
10
|
(13)
|
(49)
|
(38)
|
10
|
(4)
|
(8)
|
(52)
|
(113)
|
(114)
|
(23)
|
(34)
|
17
|
20
|
(43)
|
(1)
|
(13)
|
(13)
|
(20)
|
(59)
|
(62)
|
(61)
|
(51)
|
(27)
|
(12)
|
(7)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
|
Non-Reccuring Items |
39
|
0
|
0
|
48
|
6
|
0
|
34
|
(131)
|
(124)
|
0
|
(151)
|
4
|
(12)
|
(11)
|
(14)
|
(14)
|
(63)
|
(62)
|
(61)
|
(61)
|
75
|
75
|
75
|
75
|
(23)
|
(366)
|
(366)
|
(368)
|
(223)
|
119
|
119
|
361
|
244
|
245
|
245
|
(11)
|
46
|
47
|
56
|
73
|
3
|
|
Total Other Income |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(14)
|
(14)
|
(14)
|
(14)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Pre-Tax Income |
35
N/A
|
36
+5%
|
42
+17%
|
69
+63%
|
70
+2%
|
52
-26%
|
60
+16%
|
(106)
N/A
|
(144)
-35%
|
(148)
-3%
|
(211)
-42%
|
(76)
+64%
|
(116)
-52%
|
(84)
+27%
|
(33)
+61%
|
(42)
-27%
|
(77)
-85%
|
(106)
-38%
|
(136)
-28%
|
(107)
+21%
|
86
N/A
|
83
-4%
|
129
+55%
|
116
-10%
|
(25)
N/A
|
(351)
-1 294%
|
(399)
-13%
|
(404)
-1%
|
(260)
+36%
|
62
N/A
|
98
+59%
|
365
+271%
|
284
-22%
|
368
+29%
|
457
+24%
|
228
-50%
|
293
+29%
|
257
-12%
|
195
-24%
|
213
+9%
|
136
-36%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
1
|
0
|
(2)
|
(6)
|
(17)
|
(12)
|
(3)
|
37
|
48
|
50
|
56
|
22
|
29
|
20
|
5
|
7
|
20
|
28
|
36
|
29
|
(25)
|
(26)
|
(54)
|
(51)
|
(9)
|
(117)
|
(95)
|
(94)
|
(103)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
5
|
(4)
|
(16)
|
(32)
|
|
Income from Continuing Operations |
35
|
37
|
40
|
63
|
54
|
40
|
58
|
(70)
|
(96)
|
(99)
|
(156)
|
(54)
|
(87)
|
(64)
|
(28)
|
(35)
|
(58)
|
(78)
|
(100)
|
(79)
|
61
|
57
|
74
|
66
|
(34)
|
(469)
|
(493)
|
(498)
|
(363)
|
62
|
98
|
365
|
284
|
368
|
457
|
228
|
303
|
262
|
191
|
197
|
104
|
|
Net Income (Common) |
35
N/A
|
37
+4%
|
40
+11%
|
63
+57%
|
54
-15%
|
40
-26%
|
58
+45%
|
(70)
N/A
|
(96)
-37%
|
(99)
-3%
|
(156)
-58%
|
(54)
+65%
|
(87)
-61%
|
(64)
+27%
|
(28)
+57%
|
(35)
-28%
|
(58)
-63%
|
(78)
-36%
|
(100)
-27%
|
(79)
+21%
|
61
N/A
|
57
-5%
|
74
+29%
|
66
-12%
|
(34)
N/A
|
(469)
-1 267%
|
(493)
-5%
|
(498)
-1%
|
(363)
+27%
|
62
N/A
|
98
+59%
|
365
+271%
|
284
-22%
|
368
+29%
|
457
+24%
|
228
-50%
|
303
+33%
|
262
-14%
|
191
-27%
|
197
+3%
|
104
-47%
|
|
EPS (Diluted) |
2.68
N/A
|
0.94
-65%
|
1.03
+10%
|
1.42
+38%
|
1.2
-15%
|
0.7
-42%
|
0.98
+40%
|
-1.22
N/A
|
-1.63
-34%
|
-1.5
+8%
|
-2.31
-54%
|
-0.74
+68%
|
-1.25
-69%
|
-0.83
+34%
|
-0.34
+59%
|
-0.32
+6%
|
-0.61
-91%
|
-0.7
-15%
|
-0.89
-27%
|
-0.67
+25%
|
0.52
N/A
|
0.49
-6%
|
0.64
+31%
|
0.56
-13%
|
-0.3
N/A
|
-4.14
-1 280%
|
-4.35
-5%
|
-4.39
-1%
|
-3.2
+27%
|
0.47
N/A
|
0.63
+34%
|
2.28
+262%
|
1.84
-19%
|
2.26
+23%
|
2.91
+29%
|
1.42
-51%
|
1.92
+35%
|
1.65
-14%
|
1.19
-28%
|
1.23
+3%
|
0.65
-47%
|