Hammond Power Solutions Inc
TSX:HPS.A
Income Statement
Earnings Waterfall
Hammond Power Solutions Inc
Revenue
|
710.1m
CAD
|
Cost of Revenue
|
-479.1m
CAD
|
Gross Profit
|
231m
CAD
|
Operating Expenses
|
-144.3m
CAD
|
Operating Income
|
86.7m
CAD
|
Other Expenses
|
-23.3m
CAD
|
Net Income
|
63.4m
CAD
|
Income Statement
Hammond Power Solutions Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Jul-2022 | Sep-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
243
N/A
|
239
-2%
|
242
+1%
|
246
+2%
|
248
+1%
|
251
+1%
|
255
+1%
|
258
+2%
|
275
+6%
|
280
+2%
|
284
+1%
|
281
-1%
|
275
-2%
|
278
+1%
|
288
+3%
|
300
+4%
|
285
-5%
|
283
-1%
|
279
-1%
|
286
+2%
|
314
+10%
|
328
+5%
|
345
+5%
|
355
+3%
|
359
+1%
|
363
+1%
|
346
-5%
|
333
-4%
|
322
-3%
|
314
-3%
|
327
+4%
|
344
+5%
|
380
+10%
|
428
+13%
|
477
+11%
|
530
+11%
|
558
+5%
|
602
+8%
|
637
+6%
|
667
+5%
|
710
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(182)
|
(180)
|
(182)
|
(187)
|
(190)
|
(193)
|
(196)
|
(198)
|
(209)
|
(212)
|
(214)
|
(213)
|
(208)
|
(211)
|
(217)
|
(226)
|
(212)
|
(210)
|
(209)
|
(216)
|
(241)
|
(252)
|
(264)
|
(270)
|
(271)
|
(274)
|
(260)
|
(250)
|
(241)
|
(234)
|
(242)
|
(254)
|
(280)
|
(311)
|
(348)
|
(383)
|
(393)
|
(419)
|
(436)
|
(453)
|
(479)
|
|
Gross Profit |
61
N/A
|
59
-2%
|
59
+0%
|
59
-1%
|
58
-2%
|
58
+0%
|
59
+2%
|
61
+3%
|
66
+8%
|
69
+4%
|
70
+1%
|
68
-2%
|
67
-2%
|
68
+1%
|
71
+4%
|
74
+5%
|
73
-2%
|
72
-1%
|
70
-3%
|
71
+1%
|
73
+3%
|
76
+5%
|
80
+5%
|
85
+5%
|
88
+4%
|
89
+1%
|
86
-3%
|
83
-4%
|
81
-1%
|
80
-2%
|
85
+6%
|
90
+7%
|
100
+11%
|
117
+17%
|
129
+10%
|
147
+14%
|
165
+12%
|
183
+11%
|
201
+10%
|
214
+7%
|
231
+8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(50)
|
(50)
|
(50)
|
(51)
|
(51)
|
(51)
|
(51)
|
(52)
|
(53)
|
(55)
|
(56)
|
(56)
|
(55)
|
(55)
|
(56)
|
(57)
|
(55)
|
(55)
|
(55)
|
(55)
|
(59)
|
(61)
|
(63)
|
(65)
|
(67)
|
(69)
|
(69)
|
(68)
|
(2 791)
|
(2 790)
|
(2 792)
|
(2 795)
|
(80)
|
(84)
|
(94)
|
(102)
|
(106)
|
(114)
|
(123)
|
(132)
|
(144)
|
|
Selling, General & Administrative |
(50)
|
(50)
|
(50)
|
(51)
|
(51)
|
(51)
|
(51)
|
(52)
|
(53)
|
(55)
|
(56)
|
(56)
|
(55)
|
(55)
|
(56)
|
(57)
|
(54)
|
(55)
|
(55)
|
(55)
|
(58)
|
(61)
|
(63)
|
(65)
|
(66)
|
(69)
|
(69)
|
(68)
|
(2 790)
|
(2 790)
|
(2 792)
|
(2 795)
|
(79)
|
(87)
|
(94)
|
(102)
|
(104)
|
(114)
|
(123)
|
(132)
|
(143)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
|
Other Operating Expenses |
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
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
11
N/A
|
9
-19%
|
9
+2%
|
8
-11%
|
7
-20%
|
7
+2%
|
7
+13%
|
9
+21%
|
13
+40%
|
14
+10%
|
14
0%
|
12
-11%
|
12
0%
|
13
+4%
|
15
+19%
|
18
+15%
|
18
+1%
|
17
-3%
|
15
-11%
|
15
-1%
|
14
-9%
|
16
+12%
|
17
+11%
|
19
+13%
|
21
+6%
|
19
-7%
|
17
-10%
|
14
-18%
|
(2 710)
N/A
|
(2 710)
0%
|
(2 707)
+0%
|
(2 704)
+0%
|
20
N/A
|
32
+65%
|
35
+7%
|
45
+29%
|
59
+32%
|
69
+16%
|
78
+13%
|
82
+6%
|
87
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(0)
|
(3)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
7
|
2 732
|
2 732
|
2 731
|
2 728
|
3
|
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
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
Pre-Tax Income |
10
N/A
|
8
-21%
|
8
+4%
|
7
-14%
|
5
-34%
|
5
+11%
|
6
+7%
|
7
+31%
|
11
+47%
|
11
0%
|
11
-1%
|
9
-18%
|
7
-25%
|
7
+1%
|
9
+41%
|
12
+29%
|
16
+33%
|
17
+5%
|
14
-14%
|
15
+4%
|
11
-28%
|
12
+13%
|
15
+23%
|
16
+11%
|
19
+17%
|
18
-4%
|
20
+8%
|
20
+0%
|
21
+5%
|
21
+0%
|
22
+3%
|
22
+2%
|
21
-3%
|
30
+43%
|
33
+7%
|
43
+32%
|
57
+33%
|
67
+17%
|
76
+14%
|
81
+7%
|
84
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(9)
|
(9)
|
(12)
|
(12)
|
(15)
|
(17)
|
(20)
|
(21)
|
|
Income from Continuing Operations |
6
|
5
|
5
|
5
|
3
|
3
|
3
|
4
|
6
|
6
|
6
|
5
|
2
|
2
|
4
|
6
|
10
|
11
|
9
|
10
|
7
|
8
|
10
|
11
|
13
|
13
|
14
|
14
|
14
|
14
|
14
|
15
|
15
|
21
|
23
|
31
|
45
|
52
|
59
|
62
|
63
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
6
N/A
|
5
-22%
|
5
+9%
|
5
-11%
|
3
-46%
|
3
+12%
|
3
+3%
|
4
+31%
|
6
+64%
|
6
+1%
|
6
-7%
|
5
-17%
|
2
-63%
|
2
+14%
|
4
+111%
|
6
+34%
|
6
+7%
|
6
-3%
|
3
-54%
|
3
-8%
|
(13)
N/A
|
(11)
+11%
|
(8)
+29%
|
(6)
+21%
|
12
N/A
|
11
-1%
|
13
+13%
|
13
+3%
|
14
+6%
|
14
+1%
|
14
+2%
|
15
+3%
|
15
+1%
|
21
+41%
|
23
+8%
|
31
+33%
|
45
+45%
|
52
+16%
|
59
+13%
|
62
+5%
|
63
+3%
|
|
EPS (Diluted) |
0.47
N/A
|
0.38
-19%
|
0.45
+18%
|
0.41
-9%
|
0.22
-46%
|
0.25
+14%
|
0.26
+4%
|
0.34
+31%
|
0.53
+56%
|
0.53
N/A
|
0.49
-8%
|
0.4
-18%
|
0.16
-60%
|
0.18
+13%
|
0.38
+111%
|
0.51
+34%
|
0.52
+2%
|
0.53
+2%
|
0.22
-58%
|
0.21
-5%
|
-1.1
N/A
|
-0.99
+10%
|
-0.68
+31%
|
-0.55
+19%
|
0.98
N/A
|
0.97
-1%
|
1.09
+12%
|
1.14
+5%
|
1.2
+5%
|
1.17
-3%
|
1.23
+5%
|
1.27
+3%
|
1.28
+1%
|
1.81
+41%
|
1.96
+8%
|
2.6
+33%
|
3.77
+45%
|
4.36
+16%
|
4.93
+13%
|
5.17
+5%
|
5.33
+3%
|