Alcanna Inc
TSX:CLIQ
Income Statement
Earnings Waterfall
Alcanna Inc
Revenue
|
726.3m
CAD
|
Cost of Revenue
|
-568m
CAD
|
Gross Profit
|
158.3m
CAD
|
Operating Expenses
|
-155.3m
CAD
|
Operating Income
|
3m
CAD
|
Other Expenses
|
35.6m
CAD
|
Net Income
|
38.6m
CAD
|
Income Statement
Alcanna Inc
Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
602
N/A
|
612
+2%
|
619
+1%
|
630
+2%
|
640
+2%
|
648
+1%
|
656
+1%
|
661
+1%
|
662
+0%
|
673
+2%
|
682
+1%
|
694
+2%
|
704
+1%
|
717
+2%
|
729
+2%
|
746
+2%
|
771
+3%
|
790
+2%
|
804
+2%
|
638
-21%
|
593
-7%
|
547
-8%
|
502
-8%
|
638
+27%
|
639
+0%
|
642
+1%
|
652
+1%
|
659
+1%
|
656
0%
|
663
+1%
|
681
+3%
|
582
-14%
|
618
+6%
|
661
+7%
|
682
+3%
|
680
0%
|
660
-3%
|
634
-4%
|
607
-4%
|
726
+20%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(452)
|
(459)
|
(463)
|
(471)
|
(478)
|
(484)
|
(491)
|
(495)
|
(497)
|
(505)
|
(510)
|
(518)
|
(524)
|
(532)
|
(541)
|
(555)
|
(574)
|
(589)
|
(601)
|
(472)
|
(438)
|
(400)
|
(365)
|
(475)
|
(479)
|
(486)
|
(497)
|
(501)
|
(501)
|
(510)
|
(526)
|
(457)
|
(484)
|
(515)
|
(528)
|
(522)
|
(507)
|
(490)
|
(473)
|
(568)
|
|
Gross Profit |
150
N/A
|
153
+2%
|
156
+2%
|
160
+2%
|
162
+2%
|
164
+1%
|
166
+1%
|
166
+0%
|
165
-1%
|
168
+2%
|
171
+2%
|
176
+3%
|
180
+2%
|
185
+2%
|
187
+2%
|
191
+2%
|
197
+3%
|
201
+2%
|
204
+2%
|
165
-19%
|
156
-6%
|
147
-6%
|
137
-7%
|
163
+19%
|
160
-1%
|
157
-2%
|
155
-1%
|
158
+2%
|
155
-2%
|
154
-1%
|
155
+1%
|
126
-19%
|
134
+7%
|
146
+9%
|
154
+5%
|
158
+3%
|
154
-3%
|
144
-6%
|
134
-7%
|
158
+19%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(105)
|
(107)
|
(116)
|
(121)
|
(127)
|
(130)
|
(133)
|
(132)
|
(147)
|
(152)
|
(156)
|
(150)
|
(154)
|
(155)
|
(160)
|
(166)
|
(302)
|
(306)
|
(308)
|
(144)
|
(134)
|
(129)
|
(123)
|
(148)
|
(152)
|
(155)
|
(159)
|
(175)
|
(322)
|
(172)
|
(169)
|
(145)
|
(158)
|
(145)
|
(141)
|
(137)
|
(135)
|
(139)
|
(139)
|
(155)
|
|
Selling, General & Administrative |
(102)
|
(105)
|
(109)
|
(114)
|
(117)
|
(119)
|
(121)
|
(123)
|
(127)
|
(133)
|
(136)
|
(140)
|
(144)
|
(144)
|
(149)
|
(155)
|
(160)
|
(163)
|
(165)
|
(132)
|
(123)
|
(119)
|
(113)
|
(136)
|
(138)
|
(140)
|
(147)
|
(156)
|
(152)
|
(146)
|
(139)
|
(118)
|
(117)
|
(116)
|
(111)
|
(111)
|
(111)
|
(111)
|
(113)
|
(125)
|
|
Depreciation & Amortization |
(8)
|
(8)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(10)
|
(10)
|
(9)
|
(9)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(19)
|
(23)
|
(27)
|
(28)
|
(30)
|
(30)
|
(31)
|
(29)
|
(28)
|
(30)
|
(29)
|
(34)
|
|
Other Operating Expenses |
5
|
5
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
(131)
|
(131)
|
(130)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(4)
|
(152)
|
(4)
|
(2)
|
1
|
(11)
|
1
|
1
|
3
|
3
|
2
|
4
|
4
|
|
Operating Income |
45
N/A
|
45
+0%
|
40
-12%
|
38
-5%
|
35
-8%
|
33
-4%
|
33
-2%
|
33
+2%
|
18
-46%
|
16
-12%
|
15
-6%
|
26
+75%
|
27
+2%
|
29
+11%
|
28
-4%
|
26
-8%
|
(105)
N/A
|
(105)
0%
|
(104)
+1%
|
21
N/A
|
22
+1%
|
17
-19%
|
14
-19%
|
14
+1%
|
8
-42%
|
2
-76%
|
(4)
N/A
|
(17)
-344%
|
(167)
-866%
|
(19)
+89%
|
(14)
+27%
|
(19)
-40%
|
(24)
-22%
|
1
N/A
|
12
+1 278%
|
21
+70%
|
19
-9%
|
5
-74%
|
(5)
N/A
|
3
N/A
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(10)
|
(8)
|
(9)
|
(11)
|
(6)
|
(8)
|
(7)
|
(5)
|
(8)
|
(2)
|
(0)
|
(1)
|
1
|
(8)
|
(13)
|
(17)
|
(22)
|
(22)
|
(23)
|
(22)
|
(25)
|
(24)
|
(23)
|
(22)
|
(19)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(130)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(2)
|
0
|
0
|
0
|
(148)
|
0
|
(148)
|
(148)
|
(11)
|
0
|
(12)
|
(12)
|
2
|
0
|
1
|
(0)
|
(6)
|
|
Total Other Income |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
36
N/A
|
34
-3%
|
29
-15%
|
26
-13%
|
24
-5%
|
25
+4%
|
24
-4%
|
15
-39%
|
10
-36%
|
7
-28%
|
6
-13%
|
17
+188%
|
17
+1%
|
21
+19%
|
19
-6%
|
(114)
N/A
|
(113)
+1%
|
(115)
-1%
|
(114)
+0%
|
15
N/A
|
14
-10%
|
10
-28%
|
6
-42%
|
5
-18%
|
6
+23%
|
2
-69%
|
(5)
N/A
|
(164)
-2 944%
|
(175)
-6%
|
(179)
-3%
|
(178)
+1%
|
(51)
+71%
|
(45)
+12%
|
(32)
+28%
|
(21)
+36%
|
(2)
+91%
|
(5)
-189%
|
(17)
-233%
|
(28)
-62%
|
(23)
+19%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(9)
|
(9)
|
(8)
|
(7)
|
(6)
|
(7)
|
(6)
|
(3)
|
(2)
|
(1)
|
(1)
|
(4)
|
(4)
|
(6)
|
(6)
|
15
|
15
|
16
|
16
|
(4)
|
(4)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
6
|
9
|
8
|
8
|
8
|
5
|
10
|
8
|
12
|
12
|
7
|
8
|
(5)
|
|
Income from Continuing Operations |
27
|
26
|
22
|
19
|
18
|
19
|
18
|
12
|
8
|
6
|
5
|
13
|
13
|
14
|
13
|
(99)
|
(99)
|
(98)
|
(98)
|
12
|
10
|
8
|
4
|
3
|
4
|
0
|
(5)
|
(158)
|
(166)
|
(171)
|
(171)
|
(43)
|
(40)
|
(23)
|
(13)
|
10
|
7
|
(10)
|
(20)
|
(28)
|
|
Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
0
|
2
|
2
|
1
|
2
|
0
|
(0)
|
2
|
5
|
7
|
|
Net Income (Common) |
27
N/A
|
26
-4%
|
21
-18%
|
19
-11%
|
18
-5%
|
19
+3%
|
18
-4%
|
11
-37%
|
7
-35%
|
6
-26%
|
5
-9%
|
13
+156%
|
13
+2%
|
14
+8%
|
13
-9%
|
(100)
N/A
|
(99)
+1%
|
(99)
0%
|
(99)
+0%
|
1
N/A
|
(3)
N/A
|
(9)
-248%
|
(16)
-87%
|
(31)
-87%
|
(28)
+9%
|
(27)
+3%
|
(28)
-3%
|
(159)
-471%
|
(166)
-4%
|
(170)
-3%
|
(170)
+0%
|
(31)
+82%
|
(30)
+0%
|
10
N/A
|
19
+88%
|
68
+252%
|
125
+83%
|
89
-28%
|
82
-8%
|
39
-53%
|
|
EPS (Diluted) |
1.18
N/A
|
1.13
-4%
|
0.93
-18%
|
0.82
-12%
|
0.78
-5%
|
0.8
+3%
|
0.77
-4%
|
0.49
-36%
|
0.32
-35%
|
0.23
-28%
|
0.22
-4%
|
0.54
+145%
|
0.48
-11%
|
0.52
+8%
|
0.47
-10%
|
-3.64
N/A
|
-3.6
+1%
|
-3.6
N/A
|
-3.56
+1%
|
0.02
N/A
|
-0.09
N/A
|
-0.31
-244%
|
-0.59
-90%
|
-1.1
-86%
|
-0.88
+20%
|
-0.75
+15%
|
-0.75
N/A
|
-4.28
-471%
|
-4.47
-4%
|
-4.58
-2%
|
-4.57
+0%
|
-0.82
+82%
|
-0.77
+6%
|
0.23
N/A
|
0.48
+109%
|
1.71
+256%
|
3.12
+82%
|
2.33
-25%
|
2.21
-5%
|
1.07
-52%
|