Adf Group Inc
TSX:DRX
Income Statement
Earnings Waterfall
Adf Group Inc
Revenue
|
331m
CAD
|
Cost of Revenue
|
-258.1m
CAD
|
Gross Profit
|
72.9m
CAD
|
Operating Expenses
|
-22.8m
CAD
|
Operating Income
|
50.1m
CAD
|
Other Expenses
|
-12.5m
CAD
|
Net Income
|
37.6m
CAD
|
Income Statement
Adf Group Inc
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
93
N/A
|
105
+13%
|
108
+3%
|
87
-20%
|
76
-12%
|
80
+6%
|
79
-2%
|
88
+11%
|
98
+12%
|
95
-3%
|
96
+1%
|
96
0%
|
103
+8%
|
126
+23%
|
152
+20%
|
168
+11%
|
181
+8%
|
160
-11%
|
147
-8%
|
156
+6%
|
135
-13%
|
144
+6%
|
166
+15%
|
162
-2%
|
180
+11%
|
188
+5%
|
177
-6%
|
182
+3%
|
173
-5%
|
177
+3%
|
208
+17%
|
271
+30%
|
281
+4%
|
298
+6%
|
292
-2%
|
246
-15%
|
251
+2%
|
263
+5%
|
277
+5%
|
294
+6%
|
331
+13%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(73)
|
(83)
|
(88)
|
(75)
|
(69)
|
(72)
|
(71)
|
(76)
|
(84)
|
(78)
|
(78)
|
(79)
|
(86)
|
(110)
|
(134)
|
(151)
|
(164)
|
(149)
|
(138)
|
(144)
|
(126)
|
(129)
|
(147)
|
(148)
|
(163)
|
(173)
|
(160)
|
(158)
|
(146)
|
(148)
|
(181)
|
(245)
|
(256)
|
(273)
|
(264)
|
(215)
|
(215)
|
(222)
|
(227)
|
(234)
|
(258)
|
|
Gross Profit |
20
N/A
|
22
+7%
|
20
-9%
|
12
-41%
|
7
-38%
|
8
+11%
|
8
-4%
|
12
+47%
|
14
+22%
|
17
+19%
|
18
+7%
|
17
-7%
|
17
+4%
|
16
-5%
|
18
+8%
|
17
-5%
|
16
-4%
|
12
-27%
|
10
-19%
|
12
+23%
|
10
-18%
|
15
+52%
|
18
+25%
|
15
-20%
|
17
+12%
|
16
-5%
|
17
+10%
|
24
+38%
|
26
+11%
|
29
+11%
|
27
-6%
|
26
-5%
|
25
-6%
|
25
+2%
|
28
+12%
|
32
+13%
|
36
+13%
|
41
+15%
|
50
+23%
|
60
+21%
|
73
+21%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(13)
|
(13)
|
(13)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(15)
|
(15)
|
(14)
|
(15)
|
(15)
|
(14)
|
(13)
|
(12)
|
(13)
|
(12)
|
(13)
|
(15)
|
(16)
|
(20)
|
(20)
|
(23)
|
|
Selling, General & Administrative |
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(12)
|
(11)
|
(12)
|
(11)
|
(11)
|
(14)
|
(15)
|
(19)
|
(19)
|
(23)
|
|
Depreciation & Amortization |
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
|
Operating Income |
11
N/A
|
12
+7%
|
9
-20%
|
2
-82%
|
(3)
N/A
|
(2)
+12%
|
(2)
-4%
|
1
N/A
|
3
+189%
|
4
+46%
|
5
+32%
|
4
-28%
|
4
+6%
|
4
+5%
|
5
+13%
|
4
-20%
|
4
+11%
|
(0)
N/A
|
(2)
-1 000%
|
(0)
+91%
|
(3)
-1 200%
|
2
N/A
|
4
+175%
|
(1)
N/A
|
1
N/A
|
0
-40%
|
2
+533%
|
9
+389%
|
11
+23%
|
15
+28%
|
13
-11%
|
13
-3%
|
13
+0%
|
12
-4%
|
16
+33%
|
19
+17%
|
21
+10%
|
25
+20%
|
30
+21%
|
40
+34%
|
50
+24%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(2)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
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)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
11
N/A
|
11
+8%
|
9
-21%
|
1
-84%
|
(3)
N/A
|
(3)
-7%
|
(3)
+10%
|
0
N/A
|
3
+600%
|
4
+39%
|
5
+18%
|
3
-33%
|
3
-19%
|
2
-28%
|
4
+111%
|
3
-34%
|
2
-12%
|
(0)
N/A
|
(3)
-3 000%
|
(1)
+74%
|
(2)
-200%
|
1
N/A
|
3
+317%
|
(3)
N/A
|
(2)
+20%
|
(4)
-95%
|
(1)
+69%
|
6
N/A
|
9
+45%
|
14
+57%
|
12
-18%
|
11
-1%
|
11
-3%
|
10
-5%
|
15
+42%
|
15
+0%
|
17
+13%
|
21
+24%
|
26
+25%
|
36
+38%
|
46
+29%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(3)
|
(2)
|
(0)
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
2
|
2
|
1
|
(0)
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(5)
|
(7)
|
(9)
|
|
Income from Continuing Operations |
8
|
9
|
7
|
2
|
(2)
|
(2)
|
(2)
|
0
|
2
|
3
|
3
|
2
|
2
|
1
|
3
|
2
|
2
|
0
|
(2)
|
0
|
(0)
|
2
|
3
|
(3)
|
(2)
|
(4)
|
(2)
|
5
|
7
|
11
|
11
|
11
|
10
|
9
|
13
|
13
|
15
|
16
|
21
|
29
|
38
|
|
Net Income (Common) |
8
N/A
|
9
+10%
|
7
-18%
|
2
-79%
|
(2)
N/A
|
(2)
-19%
|
(2)
-11%
|
0
N/A
|
2
N/A
|
3
+53%
|
3
+27%
|
2
-30%
|
2
-35%
|
1
-40%
|
3
+189%
|
2
-27%
|
(7)
N/A
|
(9)
-18%
|
(11)
-28%
|
(8)
+24%
|
(0)
+95%
|
2
N/A
|
3
+41%
|
(3)
N/A
|
(2)
+28%
|
(4)
-76%
|
(2)
+46%
|
5
N/A
|
7
+47%
|
11
+62%
|
11
-5%
|
11
+2%
|
10
-11%
|
9
-1%
|
13
+42%
|
13
+1%
|
15
+11%
|
16
+7%
|
21
+32%
|
29
+39%
|
38
+28%
|
|
EPS (Diluted) |
0.23
N/A
|
0.25
+9%
|
0.2
-20%
|
0.03
-85%
|
-0.05
N/A
|
-0.07
-40%
|
-0.08
-14%
|
-0.01
+88%
|
0.05
N/A
|
0.07
+40%
|
0.1
+43%
|
0.07
-30%
|
0.05
-29%
|
0.03
-40%
|
0.08
+167%
|
0.06
-25%
|
-0.22
N/A
|
-0.26
-18%
|
-0.33
-27%
|
-0.25
+24%
|
-0.01
+96%
|
0.06
N/A
|
0.09
+50%
|
-0.09
N/A
|
-0.07
+22%
|
-0.11
-57%
|
-0.06
+45%
|
0.14
N/A
|
0.21
+50%
|
0.33
+57%
|
0.32
-3%
|
0.32
N/A
|
0.29
-9%
|
0.29
N/A
|
0.41
+41%
|
0.41
N/A
|
0.46
+12%
|
0.49
+7%
|
0.65
+33%
|
0.9
+38%
|
1.15
+28%
|