Gear Energy Ltd
TSX:GXE
Income Statement
Earnings Waterfall
Gear Energy Ltd
Revenue
|
131.1m
CAD
|
Operating Expenses
|
-109.1m
CAD
|
Operating Income
|
22.1m
CAD
|
Other Expenses
|
-13.5m
CAD
|
Net Income
|
8.6m
CAD
|
Income Statement
Gear Energy Ltd
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 |
68
N/A
|
77
+14%
|
96
+24%
|
117
+22%
|
148
+26%
|
146
-1%
|
128
-12%
|
108
-15%
|
80
-26%
|
73
-9%
|
61
-15%
|
56
-10%
|
51
-9%
|
64
+26%
|
83
+29%
|
86
+4%
|
93
+8%
|
85
-8%
|
81
-5%
|
86
+7%
|
101
+17%
|
102
+2%
|
113
+11%
|
120
+6%
|
105
-13%
|
123
+18%
|
93
-24%
|
82
-12%
|
79
-4%
|
58
-27%
|
74
+28%
|
82
+12%
|
100
+21%
|
114
+14%
|
143
+25%
|
157
+10%
|
157
+0%
|
156
-1%
|
141
-10%
|
134
-5%
|
131
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
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
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
33
N/A
|
37
+11%
|
57
+54%
|
74
+30%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(68)
|
(69)
|
(79)
|
(93)
|
(108)
|
(166)
|
(163)
|
(102)
|
(87)
|
(76)
|
(66)
|
(62)
|
(65)
|
(72)
|
(80)
|
(84)
|
(86)
|
(88)
|
(90)
|
(91)
|
(92)
|
(97)
|
(100)
|
(102)
|
(104)
|
(104)
|
(84)
|
(79)
|
(72)
|
(66)
|
(78)
|
(80)
|
(83)
|
(55)
|
(60)
|
(64)
|
(100)
|
(93)
|
(95)
|
(97)
|
(109)
|
|
Selling, General & Administrative |
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(7)
|
(10)
|
(8)
|
(10)
|
(10)
|
(11)
|
(13)
|
(14)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(3)
|
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
|
|
Depreciation & Amortization |
(32)
|
(33)
|
(36)
|
(42)
|
(48)
|
(50)
|
(49)
|
(47)
|
(40)
|
(35)
|
(30)
|
(26)
|
(27)
|
(31)
|
(35)
|
(37)
|
(38)
|
(39)
|
(40)
|
(41)
|
(42)
|
(45)
|
(47)
|
(50)
|
(50)
|
(51)
|
(40)
|
(36)
|
(32)
|
(28)
|
(35)
|
(35)
|
(35)
|
(37)
|
(37)
|
(37)
|
(37)
|
(38)
|
(40)
|
(41)
|
(43)
|
|
Other Operating Expenses |
(27)
|
(29)
|
(34)
|
(42)
|
(48)
|
(107)
|
(105)
|
(47)
|
(38)
|
(34)
|
(30)
|
(29)
|
(31)
|
(33)
|
(38)
|
(40)
|
(41)
|
(42)
|
(42)
|
(43)
|
(44)
|
(46)
|
(47)
|
(47)
|
(47)
|
(47)
|
(39)
|
(35)
|
(30)
|
(29)
|
(33)
|
(36)
|
(37)
|
(5)
|
(9)
|
(11)
|
(47)
|
(39)
|
(38)
|
(39)
|
(50)
|
|
Operating Income |
0
N/A
|
8
+40 650%
|
17
+108%
|
25
+47%
|
40
+59%
|
(21)
N/A
|
(35)
-69%
|
6
N/A
|
(7)
N/A
|
(4)
+48%
|
(5)
-27%
|
(6)
-34%
|
(14)
-121%
|
(8)
+45%
|
3
N/A
|
2
-22%
|
6
+221%
|
(3)
N/A
|
(9)
-226%
|
(5)
+44%
|
8
N/A
|
6
-33%
|
13
+139%
|
18
+31%
|
1
-96%
|
15
+2 011%
|
4
-71%
|
(1)
N/A
|
2
N/A
|
(8)
N/A
|
(4)
+47%
|
3
N/A
|
17
+546%
|
59
+252%
|
83
+40%
|
93
+13%
|
57
-39%
|
63
+10%
|
46
-28%
|
37
-20%
|
22
-40%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
1
|
(53)
|
0
|
0
|
(140)
|
(97)
|
(96)
|
(98)
|
(12)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(94)
|
(94)
|
(94)
|
(51)
|
43
|
43
|
43
|
34
|
0
|
0
|
0
|
10
|
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 |
(2)
N/A
|
6
N/A
|
14
+145%
|
23
+60%
|
(16)
N/A
|
(23)
-44%
|
(37)
-62%
|
(136)
-263%
|
(106)
+22%
|
(103)
+3%
|
(105)
-2%
|
(21)
+80%
|
(18)
+16%
|
(11)
+36%
|
0
N/A
|
0
-83%
|
4
+8 300%
|
(5)
N/A
|
(11)
-128%
|
(8)
+31%
|
5
N/A
|
3
-49%
|
10
+293%
|
14
+34%
|
(2)
N/A
|
(83)
-3 340%
|
(94)
-13%
|
(99)
-6%
|
(54)
+45%
|
29
N/A
|
34
+16%
|
42
+23%
|
48
+14%
|
57
+20%
|
81
+42%
|
93
+14%
|
67
-28%
|
63
-6%
|
45
-28%
|
35
-21%
|
20
-43%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
1
|
(2)
|
(4)
|
(7)
|
3
|
4
|
10
|
36
|
10
|
9
|
6
|
(17)
|
(6)
|
(8)
|
(9)
|
(9)
|
6
|
8
|
9
|
9
|
0
|
0
|
0
|
(1)
|
(3)
|
(27)
|
(27)
|
(26)
|
(23)
|
0
|
0
|
0
|
33
|
33
|
33
|
33
|
8
|
8
|
8
|
8
|
(11)
|
|
Income from Continuing Operations |
(1)
|
4
|
10
|
16
|
(13)
|
(19)
|
(28)
|
(100)
|
(97)
|
(94)
|
(99)
|
(38)
|
(24)
|
(19)
|
(9)
|
(9)
|
10
|
3
|
(2)
|
2
|
5
|
3
|
10
|
13
|
(6)
|
(109)
|
(120)
|
(125)
|
(77)
|
29
|
34
|
42
|
81
|
90
|
114
|
125
|
75
|
71
|
53
|
43
|
9
|
|
Net Income (Common) |
(1)
N/A
|
4
N/A
|
10
+140%
|
16
+65%
|
(13)
N/A
|
(19)
-45%
|
(28)
-46%
|
(100)
-260%
|
(97)
+4%
|
(94)
+3%
|
(99)
-5%
|
(38)
+62%
|
(24)
+38%
|
(19)
+20%
|
(9)
+54%
|
(9)
-3%
|
10
N/A
|
3
-71%
|
(2)
N/A
|
2
N/A
|
5
+240%
|
3
-49%
|
10
+293%
|
13
+27%
|
(6)
N/A
|
(109)
-1 814%
|
(120)
-10%
|
(125)
-4%
|
(77)
+38%
|
29
N/A
|
34
+16%
|
42
+23%
|
81
+93%
|
90
+12%
|
114
+27%
|
125
+10%
|
75
-40%
|
71
-6%
|
53
-25%
|
43
-18%
|
9
-80%
|
|
EPS (Diluted) |
-0.02
N/A
|
0.08
N/A
|
0.11
+38%
|
0.23
+109%
|
-0.2
N/A
|
-0.26
-30%
|
-0.39
-50%
|
-1.41
-262%
|
-1.34
+5%
|
-1.09
+19%
|
-1.14
-5%
|
-0.22
+81%
|
-0.18
+18%
|
-0.09
+50%
|
-0.05
+44%
|
-0.05
N/A
|
0.05
N/A
|
0.01
-80%
|
-0.01
N/A
|
0
N/A
|
0.02
N/A
|
0
N/A
|
0.03
N/A
|
0.04
+33%
|
-0.03
N/A
|
-0.52
-1 633%
|
-0.56
-8%
|
-0.58
-4%
|
-0.36
+38%
|
0.13
N/A
|
0.15
+15%
|
0.16
+7%
|
0.32
+100%
|
0.35
+9%
|
0.44
+26%
|
0.48
+9%
|
0.28
-42%
|
0.27
-4%
|
0.2
-26%
|
0.16
-20%
|
0.03
-81%
|