Freshii Inc
TSX:FRII
Income Statement
Earnings Waterfall
Freshii Inc
Revenue
|
39.5m
CAD
|
Cost of Revenue
|
-20.4m
CAD
|
Gross Profit
|
19.1m
CAD
|
Operating Expenses
|
-25.9m
CAD
|
Operating Income
|
-6.8m
CAD
|
Other Expenses
|
-8.2m
CAD
|
Net Income
|
-15m
CAD
|
Income Statement
Freshii Inc
Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Apr-2018 | Jul-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||
Revenue |
14
N/A
|
15
+11%
|
16
+5%
|
16
+2%
|
16
-2%
|
16
+1%
|
17
+5%
|
19
+7%
|
20
+6%
|
21
+6%
|
22
+4%
|
22
+1%
|
22
+1%
|
22
+1%
|
22
-1%
|
22
-3%
|
18
-15%
|
16
-13%
|
14
-15%
|
12
-12%
|
15
+25%
|
17
+15%
|
24
+36%
|
30
+25%
|
34
+17%
|
39
+15%
|
|
Gross Profit | |||||||||||||||||||||||||||
Cost of Revenue |
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(6)
|
(10)
|
(15)
|
(20)
|
|
Gross Profit |
11
N/A
|
13
+14%
|
13
+7%
|
14
+4%
|
14
-1%
|
14
+2%
|
15
+7%
|
16
+9%
|
17
+5%
|
18
+6%
|
19
+3%
|
19
+1%
|
19
+2%
|
20
+2%
|
20
+1%
|
19
-2%
|
17
-14%
|
15
-12%
|
13
-14%
|
11
-12%
|
14
+24%
|
15
+9%
|
18
+17%
|
19
+7%
|
19
+1%
|
19
0%
|
|
Operating Income | |||||||||||||||||||||||||||
Operating Expenses |
(13)
|
(9)
|
(10)
|
(13)
|
(15)
|
(17)
|
(18)
|
(17)
|
(17)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(22)
|
(20)
|
(18)
|
(17)
|
(14)
|
(17)
|
(18)
|
(22)
|
(25)
|
(26)
|
(26)
|
|
Selling, General & Administrative |
(8)
|
(9)
|
(7)
|
(10)
|
(12)
|
(13)
|
(17)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(17)
|
(17)
|
(16)
|
(19)
|
(17)
|
(17)
|
(15)
|
(12)
|
(15)
|
(17)
|
(20)
|
(13)
|
(14)
|
(14)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
Other Operating Expenses |
(5)
|
0
|
(3)
|
(4)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(9)
|
|
Operating Income |
(1)
N/A
|
4
N/A
|
3
-11%
|
1
-82%
|
(1)
N/A
|
(3)
-109%
|
(3)
-1%
|
(0)
+87%
|
0
N/A
|
1
+59%
|
0
-72%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
1
+67%
|
(2)
N/A
|
(3)
-54%
|
(4)
-17%
|
(4)
-5%
|
(3)
+20%
|
(3)
-2%
|
(3)
-2%
|
(4)
-29%
|
(6)
-34%
|
(7)
-26%
|
(7)
+3%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(3)
|
|
Pre-Tax Income |
(2)
N/A
|
3
N/A
|
2
-30%
|
0
-97%
|
(2)
N/A
|
(3)
-67%
|
(2)
+36%
|
0
N/A
|
1
+330%
|
2
+34%
|
1
-37%
|
0
-51%
|
1
+55%
|
1
N/A
|
1
-17%
|
(3)
N/A
|
(4)
-49%
|
(5)
-28%
|
(6)
-16%
|
(4)
+29%
|
(4)
+3%
|
(4)
+4%
|
(5)
-32%
|
(6)
-15%
|
(7)
-25%
|
(10)
-45%
|
|
Net Income | |||||||||||||||||||||||||||
Tax Provision |
0
|
(0)
|
(1)
|
(0)
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
2
|
2
|
1
|
1
|
(5)
|
(5)
|
(5)
|
(5)
|
|
Income from Continuing Operations |
(1)
|
3
|
2
|
0
|
(1)
|
(2)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(3)
|
(3)
|
(10)
|
(11)
|
(12)
|
(16)
|
|
Income to Minority Interest |
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
|
1
|
|
Net Income (Common) |
(1)
N/A
|
3
N/A
|
2
-54%
|
0
N/A
|
(1)
N/A
|
(3)
-76%
|
(3)
-6%
|
(1)
+58%
|
(0)
+60%
|
(0)
+11%
|
(0)
+49%
|
(1)
-165%
|
(0)
+17%
|
(0)
+9%
|
(0)
-10%
|
(3)
-586%
|
(4)
-29%
|
(4)
+8%
|
(4)
-6%
|
(2)
+38%
|
(2)
-5%
|
(3)
-26%
|
(10)
-216%
|
(11)
-10%
|
(12)
-8%
|
(15)
-26%
|
|
EPS (Diluted) |
-0.04
N/A
|
0.13
N/A
|
0.06
-54%
|
-0.01
N/A
|
-0.05
-400%
|
-0.09
-80%
|
-0.09
N/A
|
-0.04
+56%
|
-0.02
+50%
|
-0.01
+50%
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.1
-900%
|
-0.13
-30%
|
-0.12
+8%
|
-0.12
N/A
|
-0.07
+42%
|
-0.07
N/A
|
-0.09
-29%
|
-0.32
-256%
|
-0.35
-9%
|
-0.39
-11%
|
-0.49
-26%
|