Converge Technology Solutions Corp
TSX:CTS
Income Statement
Earnings Waterfall
Converge Technology Solutions Corp
Revenue
|
2.7B
CAD
|
Cost of Revenue
|
-2B
CAD
|
Gross Profit
|
702.9m
CAD
|
Operating Expenses
|
-656.3m
CAD
|
Operating Income
|
46.6m
CAD
|
Other Expenses
|
-48.1m
CAD
|
Net Income
|
-1.4m
CAD
|
Income Statement
Converge Technology Solutions Corp
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 |
276
N/A
|
376
+36%
|
459
+22%
|
510
+11%
|
565
+11%
|
609
+8%
|
688
+13%
|
759
+10%
|
829
+9%
|
874
+5%
|
949
+9%
|
1 018
+7%
|
1 135
+12%
|
1 312
+16%
|
1 528
+16%
|
1 768
+16%
|
2 019
+14%
|
2 255
+12%
|
2 165
-4%
|
2 293
+6%
|
2 362
+3%
|
2 469
+5%
|
2 705
+10%
|
|
Gross Profit | ||||||||||||||||||||||||
Cost of Revenue |
(226)
|
(303)
|
(369)
|
(404)
|
(445)
|
(477)
|
(526)
|
(580)
|
(631)
|
(659)
|
(716)
|
(772)
|
(866)
|
(1 012)
|
(1 182)
|
(1 381)
|
(1 577)
|
(1 757)
|
(1 614)
|
(1 680)
|
(1 706)
|
(1 779)
|
(2 002)
|
|
Gross Profit |
50
N/A
|
73
+45%
|
90
+24%
|
106
+18%
|
120
+13%
|
132
+10%
|
162
+22%
|
179
+11%
|
198
+10%
|
215
+9%
|
233
+8%
|
246
+6%
|
269
+10%
|
301
+12%
|
346
+15%
|
387
+12%
|
442
+14%
|
498
+13%
|
551
+11%
|
613
+11%
|
656
+7%
|
690
+5%
|
703
+2%
|
|
Operating Income | ||||||||||||||||||||||||
Operating Expenses |
(43)
|
(68)
|
(81)
|
(97)
|
(112)
|
(120)
|
(150)
|
(167)
|
(183)
|
(194)
|
(199)
|
(205)
|
(220)
|
(254)
|
(294)
|
(334)
|
(383)
|
(441)
|
(494)
|
(557)
|
(607)
|
(637)
|
(656)
|
|
Selling, General & Administrative |
(40)
|
(63)
|
(76)
|
(91)
|
(105)
|
(112)
|
(137)
|
(151)
|
(164)
|
(173)
|
(178)
|
(226)
|
(239)
|
(268)
|
(257)
|
(291)
|
(331)
|
(376)
|
(419)
|
(471)
|
(511)
|
(534)
|
(545)
|
|
Depreciation & Amortization |
(3)
|
(5)
|
(5)
|
(6)
|
(7)
|
(9)
|
(13)
|
(16)
|
(19)
|
(21)
|
(22)
|
(23)
|
(25)
|
(30)
|
(37)
|
(45)
|
(54)
|
(67)
|
(75)
|
(87)
|
(96)
|
(103)
|
(111)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
44
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
7
N/A
|
5
-31%
|
9
+92%
|
10
+4%
|
8
-17%
|
12
+50%
|
12
-3%
|
12
+5%
|
15
+25%
|
22
+42%
|
34
+55%
|
42
+23%
|
49
+19%
|
47
-4%
|
52
+10%
|
53
+2%
|
59
+11%
|
57
-4%
|
56
-1%
|
56
0%
|
49
-13%
|
53
+10%
|
47
-13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||
Interest Income Expense |
(4)
|
(6)
|
(8)
|
(10)
|
(11)
|
(13)
|
(16)
|
(18)
|
(20)
|
(21)
|
(20)
|
(17)
|
(13)
|
(9)
|
(8)
|
(7)
|
(9)
|
11
|
(0)
|
(7)
|
(8)
|
(37)
|
(37)
|
|
Non-Reccuring Items |
(3)
|
(6)
|
(10)
|
(13)
|
(11)
|
(13)
|
(6)
|
(9)
|
(12)
|
(10)
|
(14)
|
(15)
|
(14)
|
(17)
|
(15)
|
(18)
|
(20)
|
(23)
|
(24)
|
(23)
|
(21)
|
(16)
|
(14)
|
|
Total Other Income |
(9)
|
(9)
|
(7)
|
(5)
|
(0)
|
(0)
|
(2)
|
2
|
1
|
1
|
(3)
|
(6)
|
(9)
|
(4)
|
(6)
|
(10)
|
(3)
|
(7)
|
(13)
|
(11)
|
(23)
|
(24)
|
(15)
|
|
Pre-Tax Income |
(10)
N/A
|
(16)
-69%
|
(16)
+4%
|
(17)
-12%
|
(14)
+21%
|
(14)
-3%
|
(13)
+10%
|
(13)
+2%
|
(16)
-29%
|
(8)
+48%
|
(3)
+70%
|
4
N/A
|
14
+221%
|
17
+28%
|
24
+39%
|
18
-25%
|
27
+53%
|
38
+41%
|
19
-51%
|
17
-12%
|
(3)
N/A
|
(23)
-648%
|
(19)
+20%
|
|
Net Income | ||||||||||||||||||||||||
Tax Provision |
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
2
|
3
|
5
|
5
|
(2)
|
(3)
|
(7)
|
(7)
|
(8)
|
(8)
|
(6)
|
(4)
|
4
|
5
|
9
|
7
|
12
|
|
Income from Continuing Operations |
(11)
|
(18)
|
(18)
|
(20)
|
(16)
|
(17)
|
(11)
|
(9)
|
(11)
|
(4)
|
(4)
|
1
|
6
|
10
|
16
|
10
|
21
|
35
|
23
|
22
|
6
|
(16)
|
(6)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
3
|
4
|
5
|
6
|
5
|
5
|
|
Net Income (Common) |
(11)
N/A
|
(18)
-61%
|
(18)
-1%
|
(20)
-8%
|
(16)
+17%
|
(17)
-2%
|
(11)
+35%
|
(9)
+13%
|
(11)
-20%
|
(4)
+69%
|
(4)
-20%
|
1
N/A
|
6
+540%
|
10
+61%
|
16
+54%
|
11
-34%
|
22
+105%
|
38
+74%
|
27
-27%
|
27
-1%
|
12
-57%
|
(11)
N/A
|
(1)
+87%
|
|
EPS (Diluted) |
-0.19
N/A
|
-0.3
-58%
|
-0.28
+7%
|
-0.26
+7%
|
-0.2
+23%
|
-0.22
-10%
|
-0.14
+36%
|
-0.12
+14%
|
-0.14
-17%
|
-0.04
+71%
|
-0.04
N/A
|
-0.01
+75%
|
0.05
N/A
|
0.06
+20%
|
0.08
+33%
|
0.06
-25%
|
0.1
+67%
|
0.18
+80%
|
0.13
-28%
|
0.12
-8%
|
0.05
-58%
|
-0.06
N/A
|
-0.01
+83%
|