Canacol Energy Ltd
TSX:CNE
Income Statement
Earnings Waterfall
Canacol Energy Ltd
Revenue
|
323m
USD
|
Cost of Revenue
|
-32m
USD
|
Gross Profit
|
291m
USD
|
Operating Expenses
|
-182.4m
USD
|
Operating Income
|
108.6m
USD
|
Other Expenses
|
-35.5m
USD
|
Net Income
|
73m
USD
|
Income Statement
Canacol Energy Ltd
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
185
N/A
|
208
+12%
|
218
+5%
|
213
-3%
|
183
-14%
|
149
-19%
|
112
-25%
|
92
-18%
|
88
-4%
|
100
+13%
|
122
+22%
|
148
+21%
|
167
+13%
|
165
-1%
|
159
-4%
|
159
+0%
|
169
+6%
|
189
+12%
|
210
+11%
|
222
+6%
|
222
0%
|
214
-3%
|
219
+2%
|
242
+11%
|
273
+13%
|
284
+4%
|
285
+0%
|
279
-2%
|
272
-3%
|
280
+3%
|
298
+6%
|
311
+4%
|
318
+2%
|
335
+5%
|
341
+2%
|
336
-1%
|
329
-2%
|
320
-3%
|
312
-3%
|
316
+1%
|
323
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(67)
|
(68)
|
(71)
|
(73)
|
(68)
|
(58)
|
(45)
|
(33)
|
(25)
|
(22)
|
(20)
|
(21)
|
(24)
|
(25)
|
(27)
|
(30)
|
(35)
|
(41)
|
(42)
|
(29)
|
(31)
|
(22)
|
(18)
|
(17)
|
(18)
|
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(18)
|
(21)
|
(23)
|
(25)
|
(26)
|
(24)
|
(22)
|
(23)
|
(24)
|
(30)
|
(32)
|
|
Gross Profit |
118
N/A
|
140
+19%
|
148
+5%
|
140
-5%
|
116
-17%
|
91
-21%
|
68
-26%
|
59
-13%
|
63
+7%
|
78
+24%
|
102
+31%
|
127
+24%
|
143
+13%
|
140
-2%
|
132
-6%
|
129
-2%
|
134
+4%
|
148
+10%
|
168
+14%
|
194
+15%
|
191
-2%
|
192
+1%
|
201
+5%
|
225
+12%
|
256
+14%
|
267
+4%
|
267
0%
|
261
-2%
|
253
-3%
|
262
+3%
|
279
+7%
|
290
+4%
|
295
+2%
|
310
+5%
|
315
+1%
|
312
-1%
|
307
-1%
|
297
-3%
|
288
-3%
|
286
-1%
|
291
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(100)
|
(68)
|
(92)
|
(131)
|
(131)
|
(102)
|
(167)
|
(99)
|
(183)
|
(122)
|
(93)
|
(75)
|
(123)
|
(127)
|
(72)
|
(108)
|
(224)
|
(127)
|
(137)
|
(136)
|
(147)
|
(123)
|
(124)
|
(129)
|
(143)
|
(152)
|
(156)
|
(148)
|
(148)
|
(156)
|
(166)
|
(175)
|
(177)
|
(180)
|
(183)
|
(179)
|
(190)
|
(179)
|
(145)
|
(144)
|
(182)
|
|
Selling, General & Administrative |
(33)
|
(34)
|
(36)
|
(36)
|
(36)
|
(31)
|
(31)
|
(32)
|
(32)
|
(31)
|
(33)
|
(32)
|
(38)
|
(40)
|
(38)
|
(41)
|
(38)
|
(40)
|
(48)
|
(55)
|
(47)
|
(47)
|
(46)
|
(60)
|
(66)
|
(72)
|
(73)
|
(65)
|
(62)
|
(66)
|
(67)
|
(69)
|
(70)
|
(68)
|
(68)
|
(66)
|
(60)
|
(57)
|
(52)
|
(48)
|
(51)
|
|
Research & Development |
(40)
|
(1)
|
(1)
|
(5)
|
(2)
|
(5)
|
(4)
|
(9)
|
(9)
|
(9)
|
(24)
|
(18)
|
(18)
|
(17)
|
(4)
|
(27)
|
(28)
|
(38)
|
(39)
|
(14)
|
(13)
|
(5)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(36)
|
(39)
|
(51)
|
(60)
|
(64)
|
(61)
|
(54)
|
(51)
|
(45)
|
(36)
|
(34)
|
(27)
|
(30)
|
(32)
|
(32)
|
(36)
|
(36)
|
(42)
|
(43)
|
(44)
|
(47)
|
(47)
|
(49)
|
(54)
|
(60)
|
(64)
|
(65)
|
(65)
|
(63)
|
(63)
|
(67)
|
(68)
|
(68)
|
(70)
|
(70)
|
(69)
|
(71)
|
(72)
|
(72)
|
(76)
|
(76)
|
|
Other Operating Expenses |
10
|
7
|
(4)
|
(30)
|
(30)
|
(5)
|
(77)
|
(7)
|
(96)
|
(46)
|
(1)
|
2
|
(37)
|
(37)
|
2
|
(4)
|
(123)
|
(7)
|
(7)
|
(23)
|
(40)
|
(24)
|
(25)
|
(12)
|
(17)
|
(16)
|
(18)
|
(18)
|
(22)
|
(27)
|
(32)
|
(38)
|
(40)
|
(43)
|
(46)
|
(44)
|
(60)
|
(50)
|
(21)
|
(20)
|
(55)
|
|
Operating Income |
19
N/A
|
73
+292%
|
56
-23%
|
9
-85%
|
(16)
N/A
|
(11)
+27%
|
(99)
-780%
|
(40)
+60%
|
(120)
-200%
|
(44)
+63%
|
10
N/A
|
52
+431%
|
20
-61%
|
14
-32%
|
60
+336%
|
21
-65%
|
(90)
N/A
|
21
N/A
|
31
+48%
|
58
+84%
|
44
-24%
|
69
+57%
|
77
+13%
|
96
+24%
|
113
+18%
|
115
+1%
|
110
-4%
|
113
+3%
|
106
-6%
|
106
+0%
|
114
+7%
|
115
+1%
|
118
+2%
|
130
+10%
|
132
+1%
|
133
+1%
|
117
-12%
|
119
+2%
|
143
+21%
|
142
-1%
|
109
-24%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(31)
|
(28)
|
(12)
|
9
|
3
|
(3)
|
(13)
|
(25)
|
(27)
|
(23)
|
(19)
|
(21)
|
(28)
|
(17)
|
(27)
|
(12)
|
(12)
|
(28)
|
(24)
|
(31)
|
(29)
|
(27)
|
(26)
|
(30)
|
(33)
|
(32)
|
(31)
|
(34)
|
(31)
|
(32)
|
(32)
|
(32)
|
(29)
|
(32)
|
(36)
|
(39)
|
(43)
|
(40)
|
(36)
|
(37)
|
(44)
|
|
Non-Reccuring Items |
(115)
|
(11)
|
0
|
0
|
(11)
|
(72)
|
0
|
(89)
|
0
|
0
|
(46)
|
(39)
|
0
|
0
|
(38)
|
(118)
|
0
|
(133)
|
(133)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(12)
|
(12)
|
(21)
|
(15)
|
(10)
|
(9)
|
(22)
|
0
|
0
|
(55)
|
(35)
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(5)
|
(2)
|
(3)
|
(12)
|
(13)
|
(4)
|
(12)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(7)
|
(7)
|
(7)
|
(7)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
|
Pre-Tax Income |
(132)
N/A
|
32
N/A
|
41
+27%
|
6
-86%
|
(35)
N/A
|
(99)
-180%
|
(124)
-26%
|
(157)
-26%
|
(148)
+5%
|
(69)
+53%
|
(57)
+17%
|
(11)
+81%
|
(15)
-36%
|
(11)
+28%
|
(13)
-23%
|
(116)
-796%
|
(106)
+9%
|
(143)
-35%
|
(130)
+9%
|
9
N/A
|
14
+51%
|
40
+193%
|
52
+29%
|
65
+25%
|
79
+21%
|
80
+2%
|
77
-4%
|
77
+1%
|
67
-14%
|
60
-10%
|
67
+12%
|
59
-12%
|
71
+19%
|
84
+19%
|
81
-4%
|
66
-18%
|
66
+0%
|
71
+7%
|
43
-39%
|
61
+41%
|
57
-7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
25
|
(22)
|
(20)
|
(20)
|
(14)
|
(8)
|
(15)
|
(21)
|
(13)
|
(23)
|
(24)
|
34
|
30
|
26
|
35
|
(32)
|
(27)
|
(27)
|
(26)
|
(31)
|
(38)
|
(36)
|
(59)
|
(31)
|
(77)
|
(63)
|
(57)
|
(82)
|
(48)
|
(57)
|
(58)
|
(44)
|
(28)
|
(50)
|
(60)
|
81
|
74
|
115
|
147
|
25
|
16
|
|
Income from Continuing Operations |
(107)
|
10
|
21
|
(14)
|
(50)
|
(106)
|
(139)
|
(178)
|
(162)
|
(92)
|
(81)
|
23
|
15
|
15
|
22
|
(149)
|
(133)
|
(170)
|
(156)
|
(22)
|
(24)
|
4
|
(7)
|
34
|
2
|
18
|
20
|
(5)
|
18
|
3
|
9
|
15
|
43
|
34
|
21
|
147
|
140
|
186
|
190
|
86
|
73
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(107)
N/A
|
10
N/A
|
21
+113%
|
(14)
N/A
|
(50)
-242%
|
(106)
-114%
|
(139)
-31%
|
(178)
-28%
|
(162)
+9%
|
(92)
+43%
|
(81)
+12%
|
24
N/A
|
15
-35%
|
16
+3%
|
23
+44%
|
(148)
N/A
|
(132)
+11%
|
(170)
-29%
|
(156)
+8%
|
(22)
+86%
|
(24)
-9%
|
4
N/A
|
(7)
N/A
|
34
N/A
|
2
-94%
|
18
+800%
|
20
+11%
|
(5)
N/A
|
18
N/A
|
3
-84%
|
9
+214%
|
15
+68%
|
43
+181%
|
34
-21%
|
21
-39%
|
147
+616%
|
140
-5%
|
186
+33%
|
190
+2%
|
86
-55%
|
73
-15%
|
|
EPS (Diluted) |
-5.86
N/A
|
0.55
N/A
|
0.96
+75%
|
-0.66
N/A
|
-2.29
-247%
|
-4.8
-110%
|
-5.31
-11%
|
-5.67
-7%
|
-5.04
+11%
|
-2.81
+44%
|
-2.4
+15%
|
0.71
N/A
|
0.45
-37%
|
0.43
-4%
|
0.64
+49%
|
-4.23
N/A
|
-3.75
+11%
|
-4.78
-27%
|
-4.35
+9%
|
-0.62
+86%
|
-0.68
-10%
|
0.1
N/A
|
-0.22
N/A
|
0.95
N/A
|
0.05
-95%
|
0.49
+880%
|
0.54
+10%
|
-0.13
N/A
|
0.5
N/A
|
0.08
-84%
|
0.26
+225%
|
0.43
+65%
|
1.23
+186%
|
0.99
-20%
|
0.59
-40%
|
4.31
+631%
|
4.09
-5%
|
5.45
+33%
|
5.57
+2%
|
2.53
-55%
|
2.13
-16%
|