InPlay Oil Corp
TSX:IPO
Income Statement
Earnings Waterfall
InPlay Oil Corp
Revenue
|
156.9m
CAD
|
Operating Expenses
|
-119.4m
CAD
|
Operating Income
|
37.4m
CAD
|
Other Expenses
|
-4.7m
CAD
|
Net Income
|
32.7m
CAD
|
Income Statement
InPlay Oil Corp
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 |
46
N/A
|
45
-3%
|
44
-2%
|
43
-2%
|
47
+10%
|
41
-13%
|
38
-8%
|
34
-9%
|
30
-13%
|
28
-5%
|
24
-15%
|
23
-5%
|
25
+12%
|
34
+35%
|
42
+21%
|
49
+19%
|
56
+13%
|
60
+8%
|
66
+9%
|
73
+11%
|
68
-6%
|
68
0%
|
68
-1%
|
63
-6%
|
69
+9%
|
64
-8%
|
50
-22%
|
44
-11%
|
39
-12%
|
46
+17%
|
64
+40%
|
82
+28%
|
102
+25%
|
128
+25%
|
167
+30%
|
185
+11%
|
200
+8%
|
193
-3%
|
168
-13%
|
163
-3%
|
157
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(17)
|
(16)
|
(16)
|
(15)
|
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
|
|
Gross Profit |
29
N/A
|
29
-1%
|
28
-1%
|
28
+1%
|
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
|
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 |
(35)
|
(32)
|
(30)
|
(29)
|
(47)
|
(45)
|
(43)
|
(41)
|
(37)
|
(36)
|
(33)
|
(32)
|
(35)
|
(40)
|
(45)
|
(53)
|
(58)
|
(60)
|
(63)
|
(66)
|
(72)
|
(72)
|
(73)
|
(72)
|
(66)
|
(66)
|
(59)
|
(54)
|
(50)
|
(53)
|
(59)
|
(65)
|
(74)
|
(78)
|
(88)
|
(96)
|
(105)
|
(111)
|
(114)
|
(118)
|
(119)
|
|
Selling, General & Administrative |
(10)
|
(7)
|
(7)
|
(7)
|
(9)
|
(6)
|
(4)
|
(7)
|
(8)
|
(8)
|
(10)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(10)
|
(12)
|
(13)
|
(14)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(7)
|
(7)
|
(7)
|
(6)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(9)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
Depreciation & Amortization |
(28)
|
(25)
|
(23)
|
(22)
|
(26)
|
(26)
|
(26)
|
(22)
|
(17)
|
(15)
|
(12)
|
(14)
|
(14)
|
(16)
|
(18)
|
(20)
|
(23)
|
(23)
|
(25)
|
(26)
|
(27)
|
(28)
|
(29)
|
(29)
|
(29)
|
(30)
|
(26)
|
(23)
|
(21)
|
(19)
|
(21)
|
(25)
|
(27)
|
(31)
|
(36)
|
(39)
|
(43)
|
(46)
|
(46)
|
(47)
|
(48)
|
|
Other Operating Expenses |
3
|
0
|
0
|
0
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(13)
|
(16)
|
(19)
|
(23)
|
(25)
|
(26)
|
(27)
|
(28)
|
(29)
|
(28)
|
(28)
|
(27)
|
(28)
|
(28)
|
(25)
|
(24)
|
(22)
|
(22)
|
(24)
|
(26)
|
(28)
|
(32)
|
(36)
|
(40)
|
(45)
|
(48)
|
(50)
|
(52)
|
(53)
|
|
Operating Income |
(7)
N/A
|
(4)
+46%
|
(2)
+35%
|
(0)
+93%
|
0
N/A
|
(4)
N/A
|
(5)
-29%
|
(7)
-24%
|
(7)
-4%
|
(8)
-6%
|
(9)
-22%
|
(9)
-2%
|
(10)
-1%
|
(6)
+39%
|
(4)
+36%
|
(4)
-8%
|
(3)
+38%
|
(0)
+98%
|
3
N/A
|
7
+166%
|
(3)
N/A
|
(4)
-16%
|
(5)
-34%
|
(9)
-62%
|
3
N/A
|
(3)
N/A
|
(9)
-238%
|
(9)
-3%
|
(11)
-13%
|
(7)
+29%
|
5
N/A
|
17
+224%
|
28
+65%
|
51
+79%
|
79
+56%
|
89
+12%
|
95
+7%
|
83
-13%
|
55
-34%
|
46
-17%
|
37
-18%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(12)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(5)
|
1
|
5
|
8
|
5
|
1
|
(4)
|
(2)
|
0
|
(0)
|
(1)
|
(4)
|
(8)
|
(8)
|
(5)
|
(3)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(12)
|
(18)
|
(19)
|
(18)
|
(19)
|
(16)
|
(12)
|
(9)
|
0
|
3
|
(1)
|
(3)
|
|
Non-Reccuring Items |
(43)
|
(41)
|
(40)
|
4
|
(46)
|
(19)
|
(49)
|
(74)
|
(38)
|
(68)
|
(51)
|
(26)
|
27
|
27
|
39
|
39
|
(6)
|
(6)
|
(6)
|
(10)
|
(4)
|
(4)
|
(4)
|
(0)
|
(1)
|
(66)
|
(66)
|
(66)
|
(66)
|
0
|
58
|
58
|
81
|
80
|
22
|
22
|
(0)
|
(0)
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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 |
(62)
N/A
|
(56)
+9%
|
(54)
+5%
|
(6)
+89%
|
(57)
-819%
|
(33)
+41%
|
(60)
-81%
|
(80)
-34%
|
(40)
+50%
|
(67)
-68%
|
(56)
+17%
|
(35)
+38%
|
13
N/A
|
18
+38%
|
35
+91%
|
34
-3%
|
(9)
N/A
|
(8)
+15%
|
(8)
-5%
|
(8)
+7%
|
(10)
-21%
|
(11)
-15%
|
(11)
+4%
|
(10)
+6%
|
0
N/A
|
(72)
N/A
|
(79)
-10%
|
(80)
-1%
|
(82)
-3%
|
(20)
+76%
|
46
N/A
|
57
+24%
|
91
+61%
|
111
+22%
|
85
-24%
|
98
+15%
|
86
-13%
|
83
-4%
|
57
-31%
|
45
-21%
|
34
-25%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(44)
|
(44)
|
2
|
0
|
0
|
0
|
0
|
6
|
10
|
10
|
14
|
9
|
7
|
5
|
1
|
1
|
2
|
1
|
0
|
0
|
1
|
2
|
(6)
|
(6)
|
(27)
|
(57)
|
(48)
|
(49)
|
(30)
|
0
|
0
|
0
|
24
|
30
|
26
|
20
|
(2)
|
(8)
|
(7)
|
(3)
|
(1)
|
|
Income from Continuing Operations |
(106)
|
(100)
|
(52)
|
(6)
|
(57)
|
(33)
|
(59)
|
(73)
|
(30)
|
(57)
|
(41)
|
(26)
|
20
|
24
|
36
|
35
|
(8)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(16)
|
(16)
|
(27)
|
(128)
|
(127)
|
(128)
|
(113)
|
(20)
|
46
|
57
|
115
|
141
|
111
|
118
|
84
|
74
|
50
|
42
|
33
|
|
Net Income (Common) |
(106)
N/A
|
(100)
+5%
|
(52)
+48%
|
(6)
+89%
|
(57)
-866%
|
(33)
+41%
|
(59)
-79%
|
(73)
-24%
|
(30)
+59%
|
(57)
-89%
|
(41)
+27%
|
(26)
+37%
|
20
N/A
|
24
+19%
|
36
+51%
|
35
-2%
|
(8)
N/A
|
(7)
+5%
|
(8)
-11%
|
(8)
+6%
|
(9)
-12%
|
(9)
-4%
|
(16)
-81%
|
(16)
+3%
|
(27)
-69%
|
(128)
-379%
|
(127)
+1%
|
(128)
-1%
|
(113)
+12%
|
(20)
+83%
|
46
N/A
|
57
+24%
|
115
+103%
|
141
+23%
|
111
-21%
|
118
+6%
|
84
-29%
|
74
-11%
|
50
-33%
|
42
-16%
|
33
-22%
|
|
EPS (Diluted) |
-527.99
N/A
|
-588
-11%
|
-303.76
+48%
|
-34.41
+89%
|
-282.5
-721%
|
-194.94
+31%
|
-2.46
+99%
|
-6.08
-147%
|
-2.5
+59%
|
-4.71
-88%
|
-3.44
+27%
|
-2.15
+38%
|
1.02
N/A
|
0.38
-63%
|
0.57
+50%
|
0.56
-2%
|
-0.12
N/A
|
-0.12
N/A
|
-0.13
-8%
|
-0.12
+8%
|
-0.13
-8%
|
-0.13
N/A
|
-0.24
-85%
|
-0.23
+4%
|
-0.39
-70%
|
-1.88
-382%
|
-1.86
+1%
|
-1.88
-1%
|
-1.65
+12%
|
-0.29
+82%
|
0.65
N/A
|
0.81
+25%
|
1.61
+99%
|
1.55
-4%
|
1.21
-22%
|
1.29
+7%
|
0.92
-29%
|
0.82
-11%
|
0.55
-33%
|
0.46
-16%
|
0.36
-22%
|