Neo Performance Materials Inc
TSX:NEO
Income Statement
Earnings Waterfall
Neo Performance Materials Inc
Revenue
|
571.5m
USD
|
Cost of Revenue
|
-472.4m
USD
|
Gross Profit
|
99.1m
USD
|
Operating Expenses
|
-83.7m
USD
|
Operating Income
|
15.5m
USD
|
Other Expenses
|
-23.9m
USD
|
Net Income
|
-8.4m
USD
|
Income Statement
Neo Performance Materials Inc
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 |
297
N/A
|
319
+7%
|
434
+36%
|
448
+3%
|
457
+2%
|
454
0%
|
454
0%
|
443
-3%
|
434
-2%
|
422
-3%
|
408
-3%
|
390
-4%
|
356
-9%
|
331
-7%
|
347
+5%
|
387
+12%
|
454
+17%
|
496
+9%
|
539
+9%
|
575
+7%
|
608
+6%
|
635
+4%
|
640
+1%
|
610
-5%
|
612
+0%
|
602
-2%
|
572
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||
Cost of Revenue |
(211)
|
(225)
|
(307)
|
(316)
|
(325)
|
(328)
|
(334)
|
(329)
|
(327)
|
(319)
|
(304)
|
(292)
|
(269)
|
(251)
|
(268)
|
(290)
|
(333)
|
(359)
|
(389)
|
(413)
|
(440)
|
(477)
|
(491)
|
(493)
|
(504)
|
(490)
|
(472)
|
|
Gross Profit |
86
N/A
|
94
+9%
|
127
+36%
|
131
+3%
|
132
+0%
|
127
-4%
|
120
-5%
|
114
-5%
|
107
-6%
|
103
-4%
|
104
+1%
|
98
-6%
|
87
-11%
|
80
-8%
|
79
-1%
|
97
+23%
|
122
+26%
|
138
+13%
|
150
+9%
|
162
+8%
|
167
+3%
|
157
-6%
|
149
-5%
|
116
-22%
|
108
-7%
|
112
+4%
|
99
-11%
|
|
Operating Income | ||||||||||||||||||||||||||||
Operating Expenses |
(60)
|
(66)
|
(93)
|
(94)
|
(90)
|
(85)
|
(77)
|
(68)
|
(67)
|
(65)
|
(65)
|
(71)
|
(72)
|
(73)
|
(78)
|
(141)
|
(82)
|
(87)
|
(91)
|
(90)
|
(92)
|
(92)
|
(90)
|
(89)
|
(88)
|
(88)
|
(84)
|
|
Selling, General & Administrative |
(44)
|
(48)
|
(70)
|
(69)
|
(65)
|
(61)
|
(53)
|
(46)
|
(45)
|
(44)
|
(43)
|
(48)
|
(51)
|
(51)
|
(56)
|
(59)
|
(58)
|
(61)
|
(63)
|
(62)
|
(63)
|
(63)
|
(61)
|
(63)
|
(63)
|
(64)
|
(60)
|
|
Research & Development |
(11)
|
(11)
|
(16)
|
(17)
|
(18)
|
(18)
|
(17)
|
(15)
|
(14)
|
(14)
|
(14)
|
(15)
|
(14)
|
(14)
|
(14)
|
(15)
|
(17)
|
(19)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(20)
|
(18)
|
(17)
|
(16)
|
|
Depreciation & Amortization |
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
26
N/A
|
27
+5%
|
35
+27%
|
37
+7%
|
42
+12%
|
41
-1%
|
43
+4%
|
46
+6%
|
40
-12%
|
38
-6%
|
39
+2%
|
26
-32%
|
15
-45%
|
7
-50%
|
1
-85%
|
(44)
N/A
|
39
N/A
|
50
+30%
|
59
+17%
|
72
+22%
|
75
+4%
|
65
-14%
|
60
-8%
|
27
-55%
|
20
-28%
|
24
+25%
|
15
-36%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||
Interest Income Expense |
(4)
|
(2)
|
(0)
|
(1)
|
2
|
2
|
0
|
(1)
|
(3)
|
(4)
|
(3)
|
(3)
|
(5)
|
(4)
|
(2)
|
(1)
|
(1)
|
(2)
|
(8)
|
(9)
|
(8)
|
(8)
|
(15)
|
(19)
|
(22)
|
(19)
|
(8)
|
|
Non-Reccuring Items |
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(59)
|
(59)
|
(57)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
|
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
|
1
|
|
Total Other Income |
1
|
1
|
2
|
0
|
7
|
9
|
11
|
11
|
2
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(8)
|
(8)
|
(8)
|
(10)
|
(4)
|
(5)
|
(6)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
|
Pre-Tax Income |
20
N/A
|
26
+29%
|
36
+39%
|
37
+1%
|
51
+37%
|
52
+3%
|
54
+3%
|
55
+3%
|
38
-32%
|
33
-14%
|
33
+1%
|
21
-35%
|
(50)
N/A
|
(57)
-13%
|
(60)
-4%
|
(53)
+11%
|
30
N/A
|
41
+36%
|
42
+3%
|
59
+42%
|
62
+4%
|
50
-19%
|
41
-17%
|
5
-88%
|
(5)
N/A
|
4
N/A
|
6
+67%
|
|
Net Income | ||||||||||||||||||||||||||||
Tax Provision |
(6)
|
(6)
|
(12)
|
(10)
|
(14)
|
(16)
|
(13)
|
(12)
|
(11)
|
(11)
|
(10)
|
(10)
|
(5)
|
(2)
|
(2)
|
(2)
|
(9)
|
(11)
|
(10)
|
(13)
|
(15)
|
(15)
|
(18)
|
(13)
|
(13)
|
(14)
|
(12)
|
|
Income from Continuing Operations |
15
|
21
|
24
|
27
|
36
|
36
|
41
|
43
|
27
|
22
|
23
|
11
|
(55)
|
(59)
|
(61)
|
(55)
|
21
|
30
|
32
|
47
|
47
|
35
|
24
|
(8)
|
(18)
|
(10)
|
(6)
|
|
Income to Minority Interest |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
2
|
2
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
|
Equity Earnings Affiliates |
0
|
1
|
1
|
(0)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
4
|
4
|
6
|
6
|
3
|
2
|
(3)
|
(4)
|
(3)
|
|
Net Income (Common) |
15
N/A
|
21
+47%
|
25
+15%
|
25
+2%
|
35
+39%
|
35
-1%
|
41
+18%
|
44
+9%
|
27
-39%
|
23
-18%
|
23
+2%
|
11
-52%
|
(52)
N/A
|
(56)
-7%
|
(58)
-4%
|
(51)
+12%
|
23
N/A
|
31
+33%
|
35
+15%
|
50
+42%
|
52
+3%
|
40
-23%
|
26
-35%
|
(7)
N/A
|
(21)
-207%
|
(14)
+32%
|
(8)
+41%
|
|
EPS (Diluted) |
0.36
N/A
|
0.53
+47%
|
0.61
+15%
|
0.62
+2%
|
0.86
+39%
|
0.84
-2%
|
1.01
+20%
|
1.1
+9%
|
0.68
-38%
|
0.57
-16%
|
0.59
+4%
|
0.28
-53%
|
-1.39
N/A
|
-1.48
-6%
|
-1.54
-4%
|
-1.35
+12%
|
0.61
N/A
|
0.81
+33%
|
0.91
+12%
|
1.21
+33%
|
1.28
+6%
|
0.98
-23%
|
0.61
-38%
|
-0.15
N/A
|
-0.47
-213%
|
-0.31
+34%
|
-0.19
+39%
|