Jamieson Wellness Inc
TSX:JWEL
Income Statement
Earnings Waterfall
Jamieson Wellness Inc
Revenue
|
676.2m
CAD
|
Cost of Revenue
|
-442.6m
CAD
|
Gross Profit
|
233.6m
CAD
|
Operating Expenses
|
-116.2m
CAD
|
Operating Income
|
117.4m
CAD
|
Other Expenses
|
-69.5m
CAD
|
Net Income
|
47.9m
CAD
|
Income Statement
Jamieson Wellness Inc
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 |
248
N/A
|
253
+2%
|
257
+2%
|
282
+10%
|
301
+7%
|
303
+1%
|
305
+1%
|
305
0%
|
320
+5%
|
326
+2%
|
332
+2%
|
341
+3%
|
345
+1%
|
357
+3%
|
370
+4%
|
387
+5%
|
404
+4%
|
418
+3%
|
435
+4%
|
442
+2%
|
451
+2%
|
456
+1%
|
458
+0%
|
484
+6%
|
547
+13%
|
580
+6%
|
636
+10%
|
649
+2%
|
676
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||
Cost of Revenue |
(168)
|
(168)
|
(168)
|
(184)
|
(196)
|
(194)
|
(196)
|
(194)
|
(204)
|
(209)
|
(212)
|
(215)
|
(215)
|
(223)
|
(232)
|
(245)
|
(259)
|
(270)
|
(282)
|
(286)
|
(288)
|
(290)
|
(289)
|
(308)
|
(349)
|
(372)
|
(413)
|
(423)
|
(443)
|
|
Gross Profit |
81
N/A
|
85
+5%
|
89
+5%
|
98
+10%
|
105
+7%
|
108
+3%
|
110
+1%
|
111
+1%
|
115
+4%
|
117
+1%
|
120
+3%
|
125
+5%
|
130
+3%
|
134
+3%
|
137
+2%
|
142
+3%
|
145
+2%
|
147
+2%
|
153
+4%
|
156
+2%
|
163
+5%
|
167
+2%
|
169
+1%
|
177
+5%
|
198
+12%
|
209
+5%
|
223
+7%
|
226
+1%
|
234
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(50)
|
(50)
|
(51)
|
(56)
|
(60)
|
(65)
|
(68)
|
(68)
|
(68)
|
(68)
|
(69)
|
(74)
|
(74)
|
(76)
|
(81)
|
(81)
|
(81)
|
(86)
|
(86)
|
(86)
|
(83)
|
(85)
|
(84)
|
(88)
|
(98)
|
(106)
|
(118)
|
(122)
|
(116)
|
|
Selling, General & Administrative |
(50)
|
(50)
|
(51)
|
(56)
|
(60)
|
(63)
|
(66)
|
(66)
|
(68)
|
(68)
|
(69)
|
(73)
|
(74)
|
(76)
|
(81)
|
(81)
|
(81)
|
(86)
|
(86)
|
(86)
|
(83)
|
(85)
|
(84)
|
(88)
|
(98)
|
(106)
|
(118)
|
(122)
|
(130)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
|
Operating Income |
31
N/A
|
35
+13%
|
38
+7%
|
41
+10%
|
45
+9%
|
43
-4%
|
42
-3%
|
44
+4%
|
47
+9%
|
49
+3%
|
52
+6%
|
52
+1%
|
55
+6%
|
58
+5%
|
57
-2%
|
61
+8%
|
64
+4%
|
62
-3%
|
67
+9%
|
70
+4%
|
80
+15%
|
82
+2%
|
85
+4%
|
88
+3%
|
101
+14%
|
103
+2%
|
106
+3%
|
104
-2%
|
117
+13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Interest Income Expense |
(23)
|
(25)
|
(12)
|
(8)
|
(5)
|
1
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(8)
|
(13)
|
(17)
|
(25)
|
(28)
|
(30)
|
|
Non-Reccuring Items |
(2)
|
(6)
|
(6)
|
(6)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(1)
|
(6)
|
(13)
|
(18)
|
(20)
|
(19)
|
(14)
|
(22)
|
|
Total Other Income |
(28)
|
(30)
|
(53)
|
(66)
|
(49)
|
(32)
|
(10)
|
(5)
|
(0)
|
(0)
|
(0)
|
(4)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
|
Pre-Tax Income |
(22)
N/A
|
(27)
-25%
|
(34)
-25%
|
(39)
-15%
|
(16)
+60%
|
13
N/A
|
23
+85%
|
30
+27%
|
37
+26%
|
39
+4%
|
42
+8%
|
39
-8%
|
42
+10%
|
46
+9%
|
45
-3%
|
55
+22%
|
57
+4%
|
55
-4%
|
61
+11%
|
64
+5%
|
70
+10%
|
75
+6%
|
74
-1%
|
67
-9%
|
71
+5%
|
65
-7%
|
62
-5%
|
62
0%
|
66
+7%
|
|
Net Income | ||||||||||||||||||||||||||||||
Tax Provision |
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(10)
|
(9)
|
(9)
|
(11)
|
(11)
|
(11)
|
(10)
|
(11)
|
(12)
|
(13)
|
(15)
|
(16)
|
(15)
|
(16)
|
(17)
|
(18)
|
(19)
|
(20)
|
(16)
|
(18)
|
(15)
|
(15)
|
(17)
|
(20)
|
|
Income from Continuing Operations |
(25)
|
(30)
|
(39)
|
(46)
|
(24)
|
2
|
14
|
20
|
27
|
27
|
31
|
29
|
32
|
34
|
32
|
39
|
42
|
40
|
45
|
47
|
52
|
56
|
54
|
51
|
53
|
50
|
47
|
44
|
46
|
|
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
|
1
|
1
|
2
|
|
Net Income (Common) |
(25)
N/A
|
(30)
-20%
|
(39)
-29%
|
(56)
-43%
|
(33)
+40%
|
(7)
+78%
|
5
N/A
|
20
+341%
|
27
+32%
|
27
+3%
|
31
+12%
|
29
-7%
|
32
+11%
|
34
+8%
|
32
-6%
|
39
+22%
|
42
+6%
|
40
-5%
|
45
+14%
|
47
+5%
|
52
+10%
|
56
+7%
|
54
-2%
|
51
-6%
|
53
+4%
|
50
-5%
|
48
-4%
|
46
-6%
|
48
+5%
|
|
EPS (Diluted) |
-0.67
N/A
|
-0.8
-19%
|
-1.03
-29%
|
-1.58
-53%
|
-1.79
-13%
|
-0.18
+90%
|
0.11
N/A
|
0.5
+355%
|
0.67
+34%
|
0.7
+4%
|
0.79
+13%
|
0.73
-8%
|
0.8
+10%
|
0.86
+7%
|
0.77
-10%
|
0.94
+22%
|
1.01
+7%
|
0.97
-4%
|
1.1
+13%
|
1.15
+5%
|
1.25
+9%
|
1.33
+6%
|
1.29
-3%
|
1.21
-6%
|
1.25
+3%
|
1.18
-6%
|
1.13
-4%
|
1.06
-6%
|
1.12
+6%
|