Computer Modelling Group Ltd
TSX:CMG
Income Statement
Earnings Waterfall
Computer Modelling Group Ltd
Revenue
|
96.7m
CAD
|
Cost of Revenue
|
-31m
CAD
|
Gross Profit
|
65.6m
CAD
|
Operating Expenses
|
-33m
CAD
|
Operating Income
|
32.6m
CAD
|
Other Expenses
|
-8.4m
CAD
|
Net Income
|
24.3m
CAD
|
Income Statement
Computer Modelling Group Ltd
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 |
74
N/A
|
75
+1%
|
76
+2%
|
78
+3%
|
84
+8%
|
85
+0%
|
87
+2%
|
86
-1%
|
82
-5%
|
81
-2%
|
78
-3%
|
76
-3%
|
75
-1%
|
75
+0%
|
75
+0%
|
76
+1%
|
74
-3%
|
75
+0%
|
72
-3%
|
72
0%
|
73
+1%
|
75
+2%
|
76
+2%
|
78
+3%
|
78
+0%
|
76
-3%
|
74
-2%
|
72
-3%
|
69
-4%
|
67
-2%
|
65
-3%
|
63
-3%
|
64
+2%
|
66
+3%
|
68
+3%
|
70
+3%
|
72
+3%
|
74
+2%
|
78
+6%
|
83
+6%
|
97
+16%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
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
|
(2)
|
(4)
|
(11)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
19
N/A
|
39
+107%
|
66
+68%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(37)
|
(38)
|
(39)
|
(41)
|
(42)
|
(43)
|
(44)
|
(45)
|
(45)
|
(45)
|
(44)
|
(43)
|
(42)
|
(42)
|
(44)
|
(45)
|
(46)
|
(47)
|
(46)
|
(46)
|
(45)
|
(45)
|
(45)
|
(45)
|
(46)
|
(44)
|
(44)
|
(44)
|
(41)
|
(42)
|
(41)
|
(40)
|
(41)
|
(42)
|
(42)
|
(44)
|
(46)
|
(48)
|
(46)
|
(46)
|
(53)
|
|
Selling, General & Administrative |
(22)
|
(22)
|
(23)
|
(24)
|
(25)
|
(26)
|
(26)
|
(27)
|
(27)
|
(27)
|
(27)
|
(26)
|
(26)
|
(25)
|
(25)
|
(26)
|
(26)
|
(26)
|
(25)
|
(25)
|
(24)
|
(25)
|
(24)
|
(24)
|
(25)
|
(23)
|
(23)
|
(23)
|
(21)
|
(22)
|
(21)
|
(21)
|
(21)
|
(23)
|
(25)
|
(26)
|
(27)
|
(28)
|
(26)
|
(27)
|
(31)
|
|
Research & Development |
(13)
|
(14)
|
(14)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(16)
|
(16)
|
(16)
|
(15)
|
(16)
|
(16)
|
(17)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(18)
|
(19)
|
(18)
|
(18)
|
(17)
|
(17)
|
(17)
|
(17)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
(18)
|
|
Depreciation & Amortization |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Operating Income |
37
N/A
|
37
-1%
|
37
-1%
|
38
+3%
|
43
+13%
|
42
-2%
|
43
+3%
|
41
-3%
|
38
-10%
|
36
-4%
|
35
-4%
|
33
-4%
|
33
-2%
|
33
+2%
|
31
-6%
|
31
-1%
|
28
-9%
|
28
0%
|
26
-6%
|
27
+2%
|
28
+6%
|
30
+4%
|
31
+6%
|
34
+7%
|
33
-3%
|
32
-3%
|
30
-4%
|
28
-7%
|
28
-3%
|
25
-9%
|
25
-2%
|
23
-8%
|
23
+3%
|
24
+5%
|
25
+4%
|
26
+0%
|
26
+3%
|
26
-2%
|
31
+19%
|
33
+7%
|
33
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2
|
2
|
1
|
2
|
2
|
4
|
4
|
4
|
4
|
(0)
|
1
|
(0)
|
(1)
|
1
|
1
|
0
|
(0)
|
1
|
2
|
2
|
3
|
1
|
0
|
0
|
(1)
|
1
|
0
|
(0)
|
(1)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
1
|
(0)
|
1
|
1
|
|
Non-Reccuring Items |
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
|
4
|
5
|
6
|
3
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
39
N/A
|
39
+1%
|
38
-3%
|
40
+6%
|
45
+12%
|
46
+1%
|
47
+2%
|
46
-2%
|
41
-9%
|
36
-14%
|
35
-1%
|
33
-6%
|
32
-2%
|
34
+7%
|
32
-7%
|
31
-3%
|
28
-10%
|
29
+3%
|
28
-3%
|
29
+3%
|
31
+8%
|
31
0%
|
31
+1%
|
34
+7%
|
31
-7%
|
32
+4%
|
30
-6%
|
30
+0%
|
31
+1%
|
27
-13%
|
27
+2%
|
23
-15%
|
23
0%
|
24
+3%
|
24
+1%
|
25
+3%
|
26
+4%
|
27
+2%
|
31
+15%
|
33
+9%
|
33
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(12)
|
(12)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(10)
|
(10)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
|
Income from Continuing Operations |
27
|
28
|
27
|
29
|
32
|
33
|
33
|
33
|
29
|
25
|
25
|
24
|
23
|
24
|
22
|
22
|
20
|
21
|
20
|
21
|
22
|
22
|
22
|
24
|
22
|
23
|
22
|
22
|
23
|
20
|
21
|
18
|
18
|
18
|
18
|
19
|
20
|
20
|
23
|
25
|
24
|
|
Net Income (Common) |
27
N/A
|
28
+2%
|
27
-3%
|
29
+7%
|
32
+13%
|
33
+1%
|
33
+2%
|
33
-2%
|
29
-10%
|
25
-14%
|
25
+0%
|
24
-7%
|
23
-3%
|
24
+6%
|
22
-8%
|
22
-2%
|
20
-10%
|
21
+5%
|
20
-3%
|
21
+2%
|
22
+9%
|
22
-1%
|
22
+1%
|
24
+8%
|
22
-7%
|
23
+5%
|
22
-5%
|
22
0%
|
23
+3%
|
20
-12%
|
21
+2%
|
18
-13%
|
18
-2%
|
18
+4%
|
18
+0%
|
19
+1%
|
20
+4%
|
20
+1%
|
23
+16%
|
25
+9%
|
24
-3%
|
|
EPS (Diluted) |
0.34
N/A
|
0.35
+3%
|
0.34
-3%
|
0.36
+6%
|
0.41
+14%
|
0.41
N/A
|
0.42
+2%
|
0.41
-2%
|
0.37
-10%
|
0.32
-14%
|
0.32
N/A
|
0.3
-6%
|
0.29
-3%
|
0.31
+7%
|
0.28
-10%
|
0.28
N/A
|
0.25
-11%
|
0.26
+4%
|
0.25
-4%
|
0.25
N/A
|
0.28
+12%
|
0.28
N/A
|
0.28
N/A
|
0.31
+11%
|
0.28
-10%
|
0.29
+4%
|
0.28
-3%
|
0.27
-4%
|
0.28
+4%
|
0.25
-11%
|
0.25
N/A
|
0.22
-12%
|
0.22
N/A
|
0.23
+5%
|
0.23
N/A
|
0.23
N/A
|
0.24
+4%
|
0.24
N/A
|
0.28
+17%
|
0.31
+11%
|
0.3
-3%
|