Hammond Manufacturing Company Ltd
TSX:HMM.A
Income Statement
Earnings Waterfall
Hammond Manufacturing Company Ltd
Revenue
|
238.3m
CAD
|
Cost of Revenue
|
-152.1m
CAD
|
Gross Profit
|
86.2m
CAD
|
Operating Expenses
|
-58.2m
CAD
|
Operating Income
|
28m
CAD
|
Other Expenses
|
-9.2m
CAD
|
Net Income
|
18.8m
CAD
|
Income Statement
Hammond Manufacturing Company Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Apr-2015 | Jul-2015 | Oct-2015 | Dec-2015 | Apr-2016 | Jul-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 | Apr-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
93
N/A
|
94
+1%
|
97
+3%
|
100
+3%
|
105
+5%
|
111
+5%
|
114
+2%
|
118
+4%
|
117
-1%
|
118
+1%
|
117
-1%
|
115
-2%
|
116
+0%
|
116
0%
|
121
+5%
|
125
+3%
|
127
+2%
|
132
+3%
|
136
+3%
|
142
+4%
|
146
+3%
|
148
+1%
|
148
+0%
|
148
0%
|
149
+0%
|
150
+1%
|
146
-3%
|
144
-1%
|
148
+3%
|
151
+2%
|
163
+8%
|
174
+6%
|
190
+9%
|
203
+7%
|
214
+5%
|
224
+5%
|
226
+1%
|
233
+3%
|
238
+2%
|
238
+0%
|
238
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(65)
|
(65)
|
(67)
|
(69)
|
(73)
|
(77)
|
(79)
|
(81)
|
(80)
|
(81)
|
(81)
|
(81)
|
(83)
|
(84)
|
(86)
|
(88)
|
(89)
|
(93)
|
(96)
|
(100)
|
(102)
|
(103)
|
(103)
|
(103)
|
(103)
|
(104)
|
(100)
|
(99)
|
(101)
|
(101)
|
(111)
|
(119)
|
(135)
|
(143)
|
(151)
|
(157)
|
(154)
|
(157)
|
(157)
|
(154)
|
(152)
|
|
Gross Profit |
27
N/A
|
29
+4%
|
30
+3%
|
31
+4%
|
32
+5%
|
34
+6%
|
35
+1%
|
37
+5%
|
37
+1%
|
37
+1%
|
36
-4%
|
34
-5%
|
33
-4%
|
32
-2%
|
35
+10%
|
37
+4%
|
38
+4%
|
39
+3%
|
40
+2%
|
42
+5%
|
43
+3%
|
45
+3%
|
45
+1%
|
45
+0%
|
46
+1%
|
46
+1%
|
46
+0%
|
45
-1%
|
47
+4%
|
49
+4%
|
52
+5%
|
55
+6%
|
56
+1%
|
60
+7%
|
63
+6%
|
67
+6%
|
72
+7%
|
76
+6%
|
81
+7%
|
84
+4%
|
86
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(24)
|
(25)
|
(25)
|
(26)
|
(27)
|
(28)
|
(29)
|
(30)
|
(31)
|
(31)
|
(31)
|
(31)
|
(30)
|
(30)
|
(31)
|
(31)
|
(32)
|
(33)
|
(34)
|
(35)
|
(36)
|
(36)
|
(37)
|
(37)
|
(38)
|
(39)
|
(38)
|
(38)
|
(38)
|
(38)
|
(39)
|
(41)
|
(44)
|
(47)
|
(50)
|
(51)
|
(52)
|
(54)
|
(55)
|
(56)
|
(58)
|
|
Selling, General & Administrative |
(23)
|
(24)
|
(25)
|
(25)
|
(26)
|
(28)
|
(28)
|
(30)
|
(30)
|
(30)
|
(31)
|
(30)
|
(30)
|
(30)
|
(30)
|
(31)
|
(32)
|
(32)
|
(34)
|
(34)
|
(35)
|
(36)
|
(36)
|
(37)
|
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
(37)
|
(39)
|
(41)
|
(44)
|
(47)
|
(50)
|
(51)
|
(52)
|
(54)
|
(55)
|
(56)
|
(58)
|
|
Research & Development |
(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
|
|
Operating Income |
4
N/A
|
4
+9%
|
5
+12%
|
5
+15%
|
6
+13%
|
6
+10%
|
6
-4%
|
6
+3%
|
7
+3%
|
7
+2%
|
5
-28%
|
3
-30%
|
2
-29%
|
2
-28%
|
5
+171%
|
6
+18%
|
6
+7%
|
6
+9%
|
6
-6%
|
7
+20%
|
8
+6%
|
8
+7%
|
8
+1%
|
8
-5%
|
8
-4%
|
7
-3%
|
8
+8%
|
7
-6%
|
9
+26%
|
12
+25%
|
12
+4%
|
14
+10%
|
11
-18%
|
12
+12%
|
13
+7%
|
16
+18%
|
19
+24%
|
22
+14%
|
26
+18%
|
28
+6%
|
28
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Non-Reccuring Items |
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)
|
2
|
1
|
0
|
0
|
1
|
(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 |
3
N/A
|
3
+10%
|
4
+19%
|
5
+13%
|
5
+11%
|
5
+2%
|
5
-5%
|
5
+1%
|
5
+5%
|
6
+21%
|
4
-33%
|
3
-35%
|
1
-55%
|
0
-73%
|
3
+953%
|
5
+56%
|
6
+21%
|
6
+1%
|
5
-16%
|
6
+8%
|
5
-13%
|
6
+16%
|
6
+6%
|
5
-15%
|
6
+18%
|
5
-25%
|
6
+18%
|
6
+2%
|
10
+83%
|
12
+18%
|
13
+4%
|
13
+4%
|
10
-23%
|
10
+3%
|
11
+1%
|
12
+15%
|
16
+31%
|
19
+16%
|
23
+23%
|
25
+8%
|
25
+0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
|
Income from Continuing Operations |
2
|
2
|
3
|
3
|
4
|
4
|
4
|
3
|
4
|
4
|
3
|
2
|
1
|
(0)
|
2
|
4
|
5
|
5
|
4
|
4
|
4
|
4
|
5
|
4
|
5
|
4
|
4
|
4
|
8
|
9
|
10
|
10
|
8
|
8
|
8
|
9
|
12
|
14
|
17
|
19
|
19
|
|
Net Income (Common) |
2
N/A
|
2
+10%
|
3
+23%
|
3
+12%
|
4
+5%
|
4
+3%
|
4
-6%
|
3
-1%
|
4
+4%
|
4
+24%
|
3
-35%
|
2
-35%
|
1
-63%
|
(0)
N/A
|
2
N/A
|
4
+68%
|
5
+28%
|
5
+1%
|
4
-15%
|
4
+8%
|
4
-12%
|
4
+16%
|
5
+7%
|
4
-14%
|
5
+16%
|
4
-23%
|
4
+16%
|
4
+2%
|
8
+80%
|
9
+19%
|
10
+4%
|
10
+4%
|
8
-22%
|
8
+3%
|
8
+1%
|
9
+15%
|
12
+30%
|
14
+16%
|
17
+23%
|
19
+9%
|
19
+0%
|
|
EPS (Diluted) |
0.2
N/A
|
0.22
+10%
|
0.27
+23%
|
0.31
+15%
|
0.32
+3%
|
0.33
+3%
|
0.31
-6%
|
0.3
-3%
|
0.31
+3%
|
0.39
+26%
|
0.26
-33%
|
0.17
-35%
|
0.06
-65%
|
0
N/A
|
0.19
N/A
|
0.32
+68%
|
0.4
+25%
|
0.41
+2%
|
0.35
-15%
|
0.38
+9%
|
0.33
-13%
|
0.38
+15%
|
0.41
+8%
|
0.35
-15%
|
0.42
+20%
|
0.32
-24%
|
0.37
+16%
|
0.38
+3%
|
0.68
+79%
|
0.8
+18%
|
0.83
+4%
|
0.87
+5%
|
0.68
-22%
|
0.7
+3%
|
0.71
+1%
|
0.82
+15%
|
1.06
+29%
|
1.23
+16%
|
1.52
+24%
|
1.65
+9%
|
1.66
+1%
|