BSR Real Estate Investment Trust
TSX:HOM.U
Income Statement
Earnings Waterfall
BSR Real Estate Investment Trust
Revenue
|
167.8m
USD
|
Cost of Revenue
|
-57.9m
USD
|
Gross Profit
|
110m
USD
|
Operating Expenses
|
-39.5m
USD
|
Operating Income
|
70.5m
USD
|
Other Expenses
|
-281.3m
USD
|
Net Income
|
-210.9m
USD
|
Income Statement
BSR Real Estate Investment Trust
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 |
113
N/A
|
112
-2%
|
112
+1%
|
114
+2%
|
120
+5%
|
131
+10%
|
142
+8%
|
151
+6%
|
159
+5%
|
163
+3%
|
166
+2%
|
167
+1%
|
168
+0%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(37)
|
(39)
|
(39)
|
(38)
|
(39)
|
(53)
|
(54)
|
(57)
|
(56)
|
(56)
|
(56)
|
(55)
|
(58)
|
|
Gross Profit |
77
N/A
|
72
-6%
|
74
+2%
|
76
+3%
|
80
+6%
|
79
-2%
|
88
+12%
|
94
+7%
|
103
+9%
|
107
+4%
|
109
+2%
|
113
+3%
|
110
-2%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(41)
|
(42)
|
(42)
|
(43)
|
(40)
|
(43)
|
(40)
|
(40)
|
(38)
|
(40)
|
(42)
|
(41)
|
(39)
|
|
Selling, General & Administrative |
(24)
|
(23)
|
(23)
|
(23)
|
(23)
|
(24)
|
(25)
|
(26)
|
(27)
|
(28)
|
(28)
|
(29)
|
(28)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Operating Expenses |
(17)
|
(18)
|
(19)
|
(20)
|
(17)
|
(19)
|
(15)
|
(13)
|
(11)
|
(12)
|
(13)
|
(11)
|
(11)
|
|
Operating Income |
35
N/A
|
30
-13%
|
32
+4%
|
32
+3%
|
40
+24%
|
36
-12%
|
48
+34%
|
54
+14%
|
65
+20%
|
67
+3%
|
68
+0%
|
72
+6%
|
70
-1%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
8
|
15
|
91
|
158
|
255
|
249
|
360
|
269
|
165
|
86
|
(121)
|
(229)
|
(281)
|
|
Non-Reccuring Items |
(12)
|
(10)
|
(12)
|
(14)
|
(10)
|
(10)
|
(8)
|
(6)
|
(3)
|
0
|
0
|
0
|
(0)
|
|
Total Other Income |
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(1)
|
(1)
|
(0)
|
|
Pre-Tax Income |
28
N/A
|
31
+13%
|
107
+243%
|
174
+63%
|
283
+63%
|
273
-4%
|
398
+46%
|
315
-21%
|
227
-28%
|
152
-33%
|
(55)
N/A
|
(158)
-188%
|
(211)
-34%
|
|
Net Income | ||||||||||||||
Income from Continuing Operations |
28
|
31
|
107
|
174
|
283
|
273
|
398
|
315
|
227
|
152
|
(55)
|
(158)
|
(211)
|
|
Net Income (Common) |
28
N/A
|
31
+13%
|
107
+243%
|
174
+63%
|
283
+63%
|
273
-4%
|
398
+46%
|
315
-21%
|
227
-28%
|
152
-33%
|
(55)
N/A
|
(158)
-188%
|
(211)
-34%
|
|
EPS (Diluted) |
0.61
N/A
|
0.59
-3%
|
2.06
+249%
|
3.34
+62%
|
5.46
+63%
|
5.25
-4%
|
6.86
+31%
|
5.42
-21%
|
4
-26%
|
2.65
-34%
|
-0.95
N/A
|
-2.78
-193%
|
-3.71
-33%
|