CubicFarm Systems Corp
TSX:CUB
Income Statement
Earnings Waterfall
CubicFarm Systems Corp
Revenue
|
4m
CAD
|
Cost of Revenue
|
-10.8m
CAD
|
Gross Profit
|
-6.8m
CAD
|
Operating Expenses
|
-14.6m
CAD
|
Operating Income
|
-21.5m
CAD
|
Other Expenses
|
-19.3m
CAD
|
Net Income
|
-40.7m
CAD
|
Income Statement
CubicFarm Systems Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||
Revenue |
4
N/A
|
5
+36%
|
5
0%
|
6
+4%
|
2
-64%
|
1
-62%
|
5
+571%
|
5
+3%
|
5
-2%
|
9
+71%
|
5
-45%
|
5
-4%
|
5
+13%
|
2
-69%
|
4
+157%
|
4
+3%
|
4
-15%
|
4
+6%
|
4
+11%
|
4
-6%
|
|
Gross Profit | |||||||||||||||||||||
Cost of Revenue |
(3)
|
(4)
|
(4)
|
(4)
|
(1)
|
(0)
|
(3)
|
(3)
|
(5)
|
(8)
|
(5)
|
(5)
|
(5)
|
(2)
|
(5)
|
(5)
|
(10)
|
(10)
|
(11)
|
(11)
|
|
Gross Profit |
1
N/A
|
1
+32%
|
1
+1%
|
1
+9%
|
1
-58%
|
0
-47%
|
2
+439%
|
2
+12%
|
1
-73%
|
1
+174%
|
(0)
N/A
|
(1)
-210%
|
0
N/A
|
(1)
N/A
|
(1)
+37%
|
(0)
+25%
|
(6)
-1 600%
|
(7)
-1%
|
(7)
-4%
|
(7)
-1%
|
|
Operating Income | |||||||||||||||||||||
Operating Expenses |
(5)
|
(6)
|
(8)
|
(9)
|
(8)
|
(10)
|
(11)
|
(12)
|
(15)
|
(17)
|
(20)
|
(25)
|
(30)
|
(33)
|
(37)
|
(36)
|
(32)
|
(27)
|
(21)
|
(15)
|
|
Selling, General & Administrative |
(3)
|
(4)
|
(5)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(11)
|
(12)
|
(15)
|
(19)
|
(23)
|
(25)
|
(26)
|
(24)
|
(21)
|
(19)
|
(15)
|
(11)
|
|
Research & Development |
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(8)
|
(9)
|
(11)
|
(12)
|
(10)
|
(9)
|
(6)
|
(4)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(4)
N/A
|
(5)
-37%
|
(6)
-31%
|
(8)
-25%
|
(8)
+2%
|
(9)
-17%
|
(9)
+4%
|
(10)
-17%
|
(14)
-38%
|
(15)
-7%
|
(20)
-32%
|
(26)
-26%
|
(30)
-19%
|
(34)
-11%
|
(37)
-10%
|
(37)
+1%
|
(38)
-4%
|
(34)
+11%
|
(28)
+18%
|
(21)
+23%
|
|
Pre-Tax Income | |||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
Non-Reccuring Items |
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
1
|
2
|
2
|
1
|
0
|
0
|
(3)
|
(21)
|
(21)
|
(21)
|
(17)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
|
Total Other Income |
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
|
Pre-Tax Income |
(4)
N/A
|
(5)
-37%
|
(8)
-54%
|
(9)
-24%
|
(9)
+4%
|
(11)
-20%
|
(10)
+5%
|
(12)
-14%
|
(17)
-40%
|
(17)
-1%
|
(21)
-23%
|
(25)
-20%
|
(29)
-18%
|
(34)
-17%
|
(38)
-9%
|
(43)
-13%
|
(61)
-44%
|
(57)
+7%
|
(51)
+10%
|
(41)
+21%
|
|
Net Income | |||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(4)
|
(5)
|
(8)
|
(9)
|
(9)
|
(11)
|
(10)
|
(12)
|
(16)
|
(16)
|
(20)
|
(24)
|
(29)
|
(34)
|
(37)
|
(42)
|
(60)
|
(56)
|
(51)
|
(41)
|
|
Net Income (Common) |
(4)
N/A
|
(5)
-37%
|
(8)
-54%
|
(9)
-24%
|
(9)
+4%
|
(11)
-20%
|
(10)
+7%
|
(12)
-15%
|
(16)
-38%
|
(16)
-1%
|
(20)
-25%
|
(24)
-21%
|
(29)
-20%
|
(34)
-17%
|
(37)
-8%
|
(42)
-13%
|
(60)
-45%
|
(56)
+7%
|
(51)
+9%
|
(41)
+20%
|
|
EPS (Diluted) |
-0.05
N/A
|
-0.07
-40%
|
-0.09
-29%
|
-0.12
-33%
|
-0.11
+8%
|
-0.13
-18%
|
-0.11
+15%
|
-0.11
N/A
|
-0.14
-27%
|
-0.13
+7%
|
-0.15
-15%
|
-0.17
-13%
|
-0.19
-12%
|
-0.2
-5%
|
-0.21
-5%
|
-0.23
-10%
|
-0.33
-43%
|
-0.26
+21%
|
-0.27
-4%
|
-0.18
+33%
|