North American Construction Group Ltd
TSX:NOA
Income Statement
Earnings Waterfall
North American Construction Group Ltd
Revenue
|
957.2m
CAD
|
Cost of Revenue
|
-803m
CAD
|
Gross Profit
|
154.2m
CAD
|
Operating Expenses
|
-56.8m
CAD
|
Operating Income
|
97.4m
CAD
|
Other Expenses
|
-34.2m
CAD
|
Net Income
|
63.1m
CAD
|
Income Statement
North American Construction Group Ltd
Sep-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 |
478
N/A
|
339
-29%
|
340
+0%
|
359
+5%
|
472
+32%
|
449
-5%
|
397
-12%
|
329
-17%
|
281
-15%
|
275
-2%
|
235
-15%
|
216
-8%
|
213
-1%
|
228
+7%
|
251
+10%
|
273
+9%
|
293
+7%
|
314
+7%
|
346
+10%
|
361
+4%
|
410
+14%
|
482
+17%
|
579
+20%
|
661
+14%
|
719
+9%
|
731
+2%
|
625
-15%
|
553
-12%
|
498
-10%
|
467
-6%
|
536
+15%
|
608
+13%
|
654
+8%
|
663
+1%
|
692
+4%
|
717
+4%
|
770
+7%
|
835
+9%
|
861
+3%
|
864
+0%
|
957
+11%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(440)
|
(304)
|
(304)
|
(317)
|
(420)
|
(402)
|
(355)
|
(296)
|
(249)
|
(235)
|
(198)
|
(181)
|
(181)
|
(191)
|
(217)
|
(239)
|
(253)
|
(271)
|
(292)
|
(298)
|
(341)
|
(410)
|
(494)
|
(571)
|
(623)
|
(630)
|
(535)
|
(476)
|
(431)
|
(409)
|
(475)
|
(532)
|
(576)
|
(583)
|
(614)
|
(635)
|
(668)
|
(715)
|
(731)
|
(733)
|
(803)
|
|
Gross Profit |
39
N/A
|
35
-9%
|
36
+3%
|
41
+14%
|
51
+25%
|
47
-8%
|
42
-10%
|
33
-22%
|
32
-4%
|
39
+23%
|
37
-6%
|
35
-5%
|
32
-7%
|
37
+14%
|
34
-9%
|
34
+1%
|
40
+17%
|
43
+10%
|
54
+25%
|
63
+16%
|
69
+10%
|
72
+4%
|
86
+19%
|
90
+5%
|
96
+8%
|
101
+5%
|
90
-11%
|
77
-14%
|
67
-13%
|
58
-13%
|
61
+5%
|
76
+25%
|
78
+3%
|
80
+2%
|
78
-3%
|
82
+5%
|
102
+24%
|
121
+19%
|
130
+8%
|
131
+1%
|
154
+17%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(44)
|
(31)
|
(33)
|
(30)
|
(37)
|
(34)
|
(29)
|
(28)
|
(28)
|
(27)
|
(29)
|
(28)
|
(29)
|
(30)
|
(28)
|
(27)
|
(26)
|
(26)
|
(28)
|
(34)
|
(38)
|
(45)
|
(42)
|
(39)
|
(38)
|
(25)
|
(26)
|
(25)
|
(27)
|
(35)
|
(41)
|
(42)
|
(36)
|
(32)
|
(24)
|
(24)
|
(30)
|
(38)
|
(45)
|
(50)
|
(57)
|
|
Selling, General & Administrative |
(40)
|
(29)
|
(30)
|
(28)
|
(33)
|
(31)
|
(26)
|
(25)
|
(26)
|
(25)
|
(27)
|
(26)
|
(27)
|
(28)
|
(27)
|
(26)
|
(25)
|
(25)
|
(28)
|
(34)
|
(37)
|
(44)
|
(41)
|
(38)
|
(37)
|
(24)
|
(26)
|
(25)
|
(27)
|
(35)
|
(42)
|
(42)
|
(36)
|
(32)
|
(24)
|
(24)
|
(30)
|
(38)
|
(45)
|
(50)
|
(57)
|
|
Depreciation & Amortization |
(3)
|
(3)
|
(3)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(5)
N/A
|
4
N/A
|
3
-21%
|
11
+262%
|
14
+27%
|
13
-9%
|
14
+5%
|
5
-64%
|
4
-27%
|
12
+238%
|
8
-34%
|
7
-17%
|
3
-48%
|
7
+113%
|
6
-20%
|
7
+26%
|
13
+82%
|
18
+32%
|
26
+46%
|
28
+10%
|
32
+11%
|
27
-14%
|
44
+61%
|
51
+16%
|
59
+16%
|
77
+31%
|
63
-18%
|
52
-19%
|
40
-23%
|
23
-42%
|
19
-16%
|
34
+74%
|
42
+24%
|
48
+13%
|
54
+14%
|
58
+8%
|
72
+23%
|
83
+15%
|
85
+3%
|
81
-4%
|
97
+20%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(22)
|
(13)
|
(11)
|
(9)
|
(12)
|
(12)
|
(12)
|
(12)
|
(10)
|
(9)
|
(8)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(9)
|
(12)
|
(15)
|
(18)
|
(19)
|
(21)
|
(17)
|
(12)
|
(7)
|
3
|
4
|
6
|
6
|
5
|
7
|
12
|
13
|
16
|
17
|
9
|
(5)
|
|
Non-Reccuring Items |
(11)
|
(9)
|
(8)
|
(1)
|
(3)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
9
|
21
|
27
|
34
|
24
|
14
|
13
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
(2)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(5)
|
|
Pre-Tax Income |
(38)
N/A
|
(19)
+51%
|
(17)
+11%
|
1
N/A
|
(1)
N/A
|
(1)
-82%
|
1
N/A
|
(9)
N/A
|
(8)
+11%
|
2
N/A
|
(2)
N/A
|
(1)
+63%
|
(0)
+16%
|
4
N/A
|
2
-43%
|
3
+49%
|
6
+115%
|
9
+34%
|
17
+97%
|
20
+16%
|
21
+8%
|
16
-26%
|
30
+87%
|
33
+13%
|
40
+19%
|
55
+38%
|
56
+1%
|
61
+9%
|
60
0%
|
60
-1%
|
48
-20%
|
53
+12%
|
61
+14%
|
54
-12%
|
60
+13%
|
69
+15%
|
84
+22%
|
97
+15%
|
102
+5%
|
90
-12%
|
86
-5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
10
|
4
|
4
|
(0)
|
0
|
(0)
|
(2)
|
0
|
0
|
(2)
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
(4)
|
(4)
|
(2)
|
(3)
|
(6)
|
(7)
|
(13)
|
(11)
|
(10)
|
(9)
|
(7)
|
(9)
|
(8)
|
(10)
|
(13)
|
(17)
|
(22)
|
(22)
|
(19)
|
(23)
|
|
Income from Continuing Operations |
(28)
|
(14)
|
(13)
|
1
|
(1)
|
(1)
|
(1)
|
(8)
|
(7)
|
(1)
|
(1)
|
(1)
|
(0)
|
3
|
1
|
2
|
5
|
7
|
13
|
15
|
15
|
11
|
25
|
32
|
37
|
49
|
48
|
47
|
49
|
50
|
39
|
46
|
51
|
46
|
50
|
57
|
67
|
76
|
80
|
72
|
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) |
68
N/A
|
68
+0%
|
70
+2%
|
1
-99%
|
(1)
N/A
|
(2)
-54%
|
(2)
-3%
|
(9)
-374%
|
(7)
+15%
|
(1)
+93%
|
(1)
-142%
|
(1)
+51%
|
(0)
+33%
|
3
N/A
|
1
-46%
|
2
+58%
|
5
+127%
|
7
+29%
|
13
+92%
|
15
+16%
|
15
+1%
|
11
-26%
|
25
+122%
|
31
+24%
|
37
+18%
|
49
+32%
|
48
-1%
|
47
-2%
|
49
+4%
|
50
+1%
|
39
-21%
|
46
+18%
|
51
+11%
|
46
-11%
|
50
+10%
|
57
+12%
|
67
+19%
|
76
+12%
|
80
+6%
|
72
-11%
|
63
-12%
|
|
EPS (Diluted) |
1.88
N/A
|
1.96
+4%
|
2.01
+3%
|
0.01
-100%
|
-0.02
N/A
|
-0.04
-100%
|
-0.05
-25%
|
-0.27
-440%
|
-0.23
+15%
|
-0.03
+87%
|
-0.06
-100%
|
-0.04
+33%
|
-0.01
+75%
|
0.07
N/A
|
0.05
-29%
|
0.08
+60%
|
0.18
+125%
|
0.2
+11%
|
0.47
+135%
|
0.55
+17%
|
0.48
-13%
|
0.36
-25%
|
0.75
+108%
|
0.93
+24%
|
1.12
+20%
|
1.46
+30%
|
1.69
+16%
|
1.62
-4%
|
1.52
-6%
|
1.53
+1%
|
1.29
-16%
|
1.31
+2%
|
1.51
+15%
|
1.29
-15%
|
1.7
+32%
|
1.69
-1%
|
1.98
+17%
|
2.29
+16%
|
2.4
+5%
|
2.16
-10%
|
1.91
-12%
|