Gamehost Inc
TSX:GH
Income Statement
Earnings Waterfall
Gamehost Inc
Revenue
|
83.4m
CAD
|
Cost of Revenue
|
-48.6m
CAD
|
Gross Profit
|
34.8m
CAD
|
Operating Expenses
|
-4.4m
CAD
|
Operating Income
|
30.4m
CAD
|
Other Expenses
|
-9.3m
CAD
|
Net Income
|
21.1m
CAD
|
Income Statement
Gamehost Inc
Dec-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
78
N/A
|
79
+2%
|
81
+2%
|
82
+1%
|
84
+3%
|
83
-1%
|
81
-2%
|
80
-2%
|
77
-3%
|
76
-2%
|
71
-6%
|
69
-3%
|
67
-3%
|
66
-2%
|
68
+3%
|
68
+0%
|
68
+1%
|
69
+1%
|
70
+2%
|
71
+0%
|
70
0%
|
70
-1%
|
69
-1%
|
69
0%
|
68
-1%
|
65
-5%
|
50
-23%
|
43
-14%
|
35
-19%
|
22
-37%
|
23
+6%
|
29
+24%
|
33
+16%
|
47
+42%
|
62
+32%
|
65
+4%
|
70
+8%
|
75
+7%
|
77
+4%
|
81
+4%
|
83
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(41)
|
(42)
|
(43)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(43)
|
(43)
|
(41)
|
(40)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(40)
|
(41)
|
(41)
|
(42)
|
(42)
|
(42)
|
(40)
|
(33)
|
(30)
|
(26)
|
(19)
|
(20)
|
(21)
|
(25)
|
(32)
|
(40)
|
(43)
|
(46)
|
(48)
|
(49)
|
(49)
|
(49)
|
|
Gross Profit |
36
N/A
|
37
+2%
|
37
+2%
|
38
+1%
|
40
+4%
|
39
-2%
|
37
-4%
|
36
-3%
|
34
-6%
|
33
-4%
|
30
-7%
|
29
-4%
|
28
-4%
|
27
-2%
|
28
+3%
|
29
+2%
|
29
+1%
|
30
+3%
|
31
+3%
|
31
-1%
|
30
-3%
|
29
-5%
|
27
-5%
|
27
-2%
|
26
-1%
|
25
-6%
|
17
-32%
|
13
-20%
|
9
-32%
|
3
-73%
|
3
+36%
|
7
+112%
|
8
+17%
|
15
+82%
|
23
+47%
|
21
-6%
|
24
+12%
|
27
+13%
|
29
+8%
|
32
+11%
|
35
+8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
1
|
2
|
3
|
3
|
1
|
(1)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
|
Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
2
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
5
|
6
|
6
|
5
|
3
|
1
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
|
Operating Income |
31
N/A
|
32
+2%
|
33
+2%
|
33
+1%
|
34
+4%
|
34
-2%
|
32
-4%
|
31
-3%
|
29
-6%
|
28
-3%
|
27
-5%
|
27
-2%
|
25
-5%
|
25
-2%
|
25
0%
|
25
0%
|
25
+2%
|
26
+5%
|
27
+3%
|
27
-1%
|
25
-4%
|
24
-5%
|
23
-6%
|
23
-1%
|
22
-1%
|
21
-6%
|
14
-34%
|
12
-14%
|
10
-18%
|
5
-51%
|
6
+33%
|
10
+53%
|
10
-1%
|
14
+47%
|
20
+39%
|
17
-13%
|
19
+10%
|
22
+17%
|
25
+10%
|
28
+13%
|
30
+9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
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
|
0
|
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
|
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 |
28
N/A
|
29
+4%
|
31
+5%
|
31
+1%
|
32
+4%
|
32
-2%
|
30
-4%
|
30
-1%
|
28
-6%
|
27
-3%
|
26
-4%
|
25
-3%
|
24
-4%
|
24
-3%
|
24
N/A
|
24
N/A
|
24
+2%
|
25
+5%
|
26
+3%
|
25
-2%
|
25
-4%
|
23
-7%
|
21
-7%
|
21
-2%
|
20
-1%
|
18
-9%
|
12
-38%
|
10
-16%
|
8
-23%
|
3
-59%
|
5
+52%
|
8
+72%
|
8
-6%
|
12
+61%
|
18
+44%
|
15
-16%
|
16
+10%
|
19
+18%
|
21
+10%
|
24
+15%
|
27
+12%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(7)
|
(7)
|
(7)
|
(9)
|
(8)
|
(8)
|
(9)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
|
Income from Continuing Operations |
21
|
23
|
23
|
22
|
24
|
24
|
21
|
24
|
21
|
20
|
20
|
18
|
17
|
17
|
17
|
18
|
18
|
19
|
19
|
19
|
18
|
17
|
17
|
16
|
16
|
15
|
9
|
8
|
6
|
2
|
4
|
6
|
6
|
9
|
13
|
11
|
13
|
15
|
17
|
20
|
21
|
|
Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
Net Income (Common) |
20
N/A
|
21
+5%
|
22
+4%
|
20
-8%
|
22
+10%
|
22
-1%
|
20
-10%
|
22
+11%
|
20
-10%
|
19
-4%
|
18
-3%
|
17
-9%
|
16
-3%
|
16
-2%
|
17
+4%
|
17
+2%
|
17
-1%
|
18
+5%
|
18
+3%
|
18
-2%
|
17
-4%
|
16
-8%
|
16
N/A
|
15
-3%
|
15
N/A
|
14
-8%
|
8
-43%
|
7
-11%
|
5
-26%
|
2
-58%
|
3
+50%
|
6
+73%
|
6
-2%
|
9
+54%
|
12
+44%
|
10
-18%
|
13
+25%
|
15
+21%
|
17
+13%
|
20
+15%
|
21
+5%
|
|
EPS (Diluted) |
0.81
N/A
|
0.84
+4%
|
0.88
+5%
|
0.81
-8%
|
0.9
+11%
|
0.89
-1%
|
0.81
-9%
|
0.9
+11%
|
0.82
-9%
|
0.77
-6%
|
0.74
-4%
|
0.67
-9%
|
0.66
-1%
|
0.64
-3%
|
0.67
+5%
|
0.68
+1%
|
0.68
N/A
|
0.7
+3%
|
0.72
+3%
|
0.71
-1%
|
0.69
-3%
|
0.64
-7%
|
0.65
+2%
|
0.64
-2%
|
0.63
-2%
|
0.59
-6%
|
0.34
-42%
|
0.3
-12%
|
0.22
-27%
|
0.1
-55%
|
0.14
+40%
|
0.25
+79%
|
0.24
-4%
|
0.37
+54%
|
0.54
+46%
|
0.45
-17%
|
0.56
+24%
|
0.69
+23%
|
0.79
+14%
|
0.92
+16%
|
0.97
+5%
|