mdf Commerce Inc
TSX:MDF
Income Statement
Earnings Waterfall
mdf Commerce Inc
Revenue
|
123.2m
CAD
|
Cost of Revenue
|
-51.8m
CAD
|
Gross Profit
|
71.4m
CAD
|
Operating Expenses
|
-84.5m
CAD
|
Operating Income
|
-13.2m
CAD
|
Other Expenses
|
-901k
CAD
|
Net Income
|
-14.1m
CAD
|
Income Statement
mdf Commerce Inc
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 |
63
N/A
|
65
+4%
|
67
+3%
|
69
+2%
|
70
+2%
|
70
+0%
|
70
0%
|
71
+1%
|
72
+1%
|
73
+2%
|
74
+2%
|
76
+2%
|
77
+1%
|
78
+2%
|
79
+1%
|
79
+1%
|
80
+2%
|
81
+1%
|
82
+1%
|
82
+0%
|
83
+1%
|
83
+0%
|
82
-1%
|
80
-2%
|
77
-4%
|
75
-2%
|
74
-2%
|
75
+2%
|
77
+2%
|
78
+2%
|
82
+4%
|
87
+7%
|
99
+13%
|
108
+10%
|
118
+9%
|
126
+7%
|
127
+1%
|
128
+1%
|
127
-1%
|
125
-2%
|
123
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(18)
|
(19)
|
(20)
|
(21)
|
(21)
|
(23)
|
(23)
|
(23)
|
(22)
|
(23)
|
(26)
|
(28)
|
(31)
|
(34)
|
(37)
|
(42)
|
(47)
|
(51)
|
(54)
|
(55)
|
(55)
|
(55)
|
(53)
|
(52)
|
|
Gross Profit |
50
N/A
|
52
+3%
|
53
+4%
|
55
+3%
|
56
+2%
|
56
+1%
|
56
0%
|
57
+1%
|
58
+2%
|
59
+1%
|
60
+2%
|
61
+2%
|
62
+1%
|
63
+2%
|
64
+2%
|
64
+0%
|
65
+1%
|
63
-3%
|
63
+0%
|
62
-1%
|
62
0%
|
62
+0%
|
59
-4%
|
58
-3%
|
54
-6%
|
54
0%
|
51
-5%
|
50
-3%
|
48
-3%
|
47
-2%
|
48
+2%
|
50
+5%
|
56
+12%
|
61
+9%
|
67
+9%
|
72
+8%
|
72
+1%
|
73
+1%
|
72
-1%
|
72
-1%
|
71
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(32)
|
(34)
|
(35)
|
(36)
|
(36)
|
(35)
|
(35)
|
(35)
|
(35)
|
(36)
|
(36)
|
(38)
|
(39)
|
(41)
|
(44)
|
(46)
|
(49)
|
(48)
|
(49)
|
(47)
|
(47)
|
(49)
|
(47)
|
(48)
|
(49)
|
(53)
|
(56)
|
(59)
|
(61)
|
(64)
|
(59)
|
(69)
|
(78)
|
(87)
|
(95)
|
(95)
|
(96)
|
(95)
|
(90)
|
(87)
|
(85)
|
|
Selling, General & Administrative |
(21)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(24)
|
(24)
|
(24)
|
(25)
|
(25)
|
(25)
|
(26)
|
(26)
|
(27)
|
(28)
|
(28)
|
(28)
|
(29)
|
(28)
|
(28)
|
(30)
|
(30)
|
(30)
|
(31)
|
(30)
|
(32)
|
(34)
|
(36)
|
(39)
|
(41)
|
(49)
|
(54)
|
(58)
|
(63)
|
(61)
|
(61)
|
(59)
|
(56)
|
(54)
|
(52)
|
|
Research & Development |
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(15)
|
(16)
|
(18)
|
(20)
|
(20)
|
(20)
|
(19)
|
(19)
|
(19)
|
(17)
|
(18)
|
(18)
|
(23)
|
(24)
|
(25)
|
(25)
|
(27)
|
(25)
|
(25)
|
(27)
|
(31)
|
(32)
|
(34)
|
(35)
|
(37)
|
(34)
|
(33)
|
(32)
|
|
Depreciation & Amortization |
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
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
|
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
|
5
|
8
|
5
|
3
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
|
Operating Income |
17
N/A
|
17
-2%
|
18
+6%
|
19
+4%
|
20
+7%
|
21
+3%
|
21
+1%
|
22
+4%
|
23
+6%
|
23
-1%
|
23
+2%
|
23
+0%
|
22
-6%
|
21
-3%
|
20
-6%
|
17
-13%
|
16
-8%
|
15
-7%
|
14
-6%
|
15
+9%
|
15
-2%
|
13
-11%
|
13
-5%
|
10
-22%
|
5
-50%
|
1
-82%
|
(4)
N/A
|
(9)
-114%
|
(13)
-41%
|
(17)
-28%
|
(10)
+37%
|
(19)
-84%
|
(22)
-14%
|
(26)
-17%
|
(28)
-11%
|
(23)
+17%
|
(24)
-1%
|
(22)
+8%
|
(18)
+18%
|
(16)
+11%
|
(13)
+17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(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
|
(47)
|
(47)
|
(47)
|
(47)
|
(8)
|
(5)
|
(3)
|
(0)
|
10
|
0
|
0
|
0
|
0
|
0
|
(86)
|
(63)
|
(63)
|
(63)
|
22
|
(0)
|
|
Gain/Loss on Disposition of Assets |
(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
|
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
Pre-Tax Income |
17
N/A
|
17
-2%
|
17
+2%
|
19
+8%
|
20
+7%
|
21
+6%
|
22
+3%
|
23
+6%
|
24
+6%
|
22
-10%
|
22
+2%
|
22
-2%
|
20
-8%
|
21
+4%
|
19
-8%
|
16
-19%
|
14
-10%
|
13
-8%
|
13
-2%
|
14
+13%
|
15
+2%
|
(34)
N/A
|
(36)
-5%
|
(38)
-6%
|
(44)
-17%
|
(7)
+84%
|
(10)
-42%
|
(13)
-28%
|
(14)
-8%
|
(9)
+36%
|
(13)
-39%
|
(20)
-55%
|
(23)
-14%
|
(27)
-19%
|
(29)
-7%
|
(111)
-285%
|
(88)
+20%
|
(85)
+3%
|
(84)
+2%
|
5
N/A
|
(16)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(6)
|
(4)
|
(4)
|
(4)
|
8
|
9
|
9
|
11
|
2
|
2
|
3
|
3
|
2
|
2
|
4
|
4
|
3
|
3
|
1
|
(2)
|
0
|
0
|
1
|
2
|
|
Income from Continuing Operations |
12
|
13
|
13
|
14
|
15
|
16
|
16
|
17
|
18
|
16
|
16
|
16
|
15
|
16
|
15
|
12
|
10
|
7
|
9
|
10
|
11
|
(26)
|
(27)
|
(28)
|
(33)
|
(6)
|
(8)
|
(11)
|
(11)
|
(8)
|
(11)
|
(16)
|
(18)
|
(24)
|
(26)
|
(109)
|
(90)
|
(85)
|
(84)
|
5
|
(14)
|
|
Net Income (Common) |
12
N/A
|
13
+4%
|
13
+2%
|
14
+8%
|
15
+8%
|
16
+4%
|
16
+2%
|
17
+8%
|
18
+5%
|
16
-12%
|
16
+2%
|
16
-3%
|
15
-6%
|
16
+8%
|
15
-8%
|
12
-19%
|
9
-26%
|
7
-17%
|
7
+0%
|
9
+20%
|
11
+22%
|
(26)
N/A
|
(27)
-5%
|
(28)
-5%
|
(33)
-17%
|
(6)
+83%
|
(8)
-40%
|
(11)
-31%
|
(11)
-9%
|
(8)
+34%
|
(11)
-40%
|
(16)
-53%
|
(18)
-11%
|
(24)
-32%
|
(26)
-9%
|
(109)
-321%
|
(90)
+18%
|
(85)
+5%
|
(84)
+1%
|
5
N/A
|
(14)
N/A
|
|
EPS (Diluted) |
0.77
N/A
|
0.8
+4%
|
0.82
+2%
|
0.88
+7%
|
0.95
+8%
|
1
+5%
|
1.01
+1%
|
1.13
+12%
|
1.19
+5%
|
1.05
-12%
|
1.07
+2%
|
1.03
-4%
|
0.98
-5%
|
1.06
+8%
|
0.97
-8%
|
0.78
-20%
|
0.58
-26%
|
0.48
-17%
|
0.48
N/A
|
0.58
+21%
|
0.7
+21%
|
-1.73
N/A
|
-1.83
-6%
|
-1.92
-5%
|
-2.24
-17%
|
-0.39
+83%
|
-0.49
-26%
|
-0.58
-18%
|
-0.55
+5%
|
-0.38
+31%
|
-0.37
+3%
|
-0.48
-30%
|
-0.41
+15%
|
-0.64
-56%
|
-0.59
+8%
|
-2.49
-322%
|
-2.04
+18%
|
-1.93
+5%
|
-1.91
+1%
|
0.12
N/A
|
-0.32
N/A
|