Pipestone Energy Corp
TSX:PIPE
Income Statement
Earnings Waterfall
Pipestone Energy Corp
Revenue
|
581m
CAD
|
Operating Expenses
|
-351.7m
CAD
|
Operating Income
|
229.3m
CAD
|
Other Expenses
|
-72.2m
CAD
|
Net Income
|
157.1m
CAD
|
Income Statement
Pipestone Energy Corp
Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1
N/A
|
1
+42%
|
1
+12%
|
1
+4%
|
1
-1%
|
0
-69%
|
0
-60%
|
(0)
N/A
|
(0)
-467%
|
0
N/A
|
0
-20%
|
0
-63%
|
0
+33%
|
0
N/A
|
0
N/A
|
0
+250%
|
3
+2 200%
|
6
+80%
|
8
+43%
|
14
+67%
|
17
+21%
|
19
+15%
|
24
+24%
|
12
-50%
|
20
+67%
|
26
+31%
|
58
+120%
|
117
+102%
|
121
+4%
|
130
+7%
|
141
+8%
|
129
-8%
|
166
+28%
|
226
+37%
|
320
+41%
|
372
+16%
|
506
+36%
|
581
+15%
|
610
+5%
|
652
+7%
|
581
-11%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
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
|
|
Gross Profit |
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
|
6
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 |
(5)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(10)
|
(14)
|
(17)
|
(20)
|
(21)
|
(21)
|
(25)
|
(16)
|
(18)
|
(22)
|
(62)
|
(93)
|
(126)
|
(147)
|
(146)
|
(154)
|
(163)
|
(183)
|
(207)
|
(224)
|
(250)
|
(274)
|
(300)
|
(335)
|
(352)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(9)
|
(12)
|
(14)
|
(16)
|
(16)
|
(16)
|
(18)
|
(12)
|
(14)
|
(16)
|
(41)
|
(59)
|
(78)
|
(90)
|
(92)
|
(99)
|
(107)
|
(121)
|
(140)
|
(153)
|
(175)
|
(195)
|
(204)
|
(220)
|
(223)
|
|
Research & Development |
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
|
(2)
|
(3)
|
0
|
(4)
|
(2)
|
(0)
|
0
|
(0)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(7)
|
(4)
|
(4)
|
(4)
|
(18)
|
(31)
|
(44)
|
(54)
|
(53)
|
(55)
|
(56)
|
(60)
|
(66)
|
(69)
|
(73)
|
(77)
|
(94)
|
(111)
|
(126)
|
|
Other Operating Expenses |
(4)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(5)
N/A
|
(1)
+82%
|
(1)
-36%
|
(2)
-45%
|
(2)
-11%
|
(3)
-43%
|
(4)
-55%
|
(5)
-13%
|
(5)
-11%
|
(5)
-2%
|
(4)
+21%
|
(4)
+6%
|
(4)
+3%
|
(4)
-4%
|
(4)
-6%
|
(6)
-48%
|
(7)
-11%
|
(8)
-17%
|
(9)
-8%
|
(6)
+27%
|
(4)
+30%
|
(2)
+54%
|
(1)
+62%
|
(4)
-414%
|
3
N/A
|
5
+77%
|
(4)
N/A
|
24
N/A
|
(4)
N/A
|
(16)
-290%
|
(5)
+72%
|
(24)
-429%
|
2
N/A
|
44
+1 814%
|
113
+159%
|
148
+32%
|
256
+73%
|
307
+20%
|
310
+1%
|
317
+2%
|
229
-28%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(4)
|
(7)
|
(15)
|
(17)
|
(19)
|
(20)
|
(16)
|
(15)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(17)
|
(18)
|
(20)
|
|
Non-Reccuring Items |
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(1)
|
(1)
|
(1)
|
(5)
|
(7)
|
(0)
|
(0)
|
4
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
3
|
3
|
3
|
3
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
2
|
1
|
1
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(6)
|
|
Pre-Tax Income |
(5)
N/A
|
(4)
+13%
|
(4)
-5%
|
(5)
-16%
|
(5)
-4%
|
(3)
+41%
|
(5)
-55%
|
(2)
+51%
|
(3)
-17%
|
(7)
-163%
|
(8)
-19%
|
(4)
+53%
|
(4)
+0%
|
1
N/A
|
3
+442%
|
(5)
N/A
|
(5)
+1%
|
(5)
-1%
|
(5)
+3%
|
(3)
+47%
|
(2)
+38%
|
(1)
+64%
|
0
N/A
|
(10)
N/A
|
(6)
+37%
|
(8)
-33%
|
(25)
-202%
|
5
N/A
|
(24)
N/A
|
(37)
-58%
|
(23)
+39%
|
(44)
-95%
|
(19)
+57%
|
22
N/A
|
90
+320%
|
126
+39%
|
234
+85%
|
284
+22%
|
284
+0%
|
291
+2%
|
204
-30%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(3)
|
(3)
|
4
|
6
|
7
|
11
|
0
|
5
|
8
|
5
|
10
|
4
|
(7)
|
(23)
|
(30)
|
(54)
|
(66)
|
(64)
|
(67)
|
(47)
|
|
Income from Continuing Operations |
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(3)
|
(5)
|
(2)
|
(3)
|
(7)
|
(8)
|
(4)
|
(4)
|
0
|
2
|
(8)
|
(9)
|
(11)
|
(11)
|
(8)
|
(7)
|
(4)
|
(3)
|
(5)
|
(1)
|
(1)
|
(14)
|
6
|
(19)
|
(29)
|
(17)
|
(34)
|
(15)
|
15
|
68
|
96
|
179
|
218
|
220
|
224
|
157
|
|
Net Income (Common) |
(5)
N/A
|
(4)
+18%
|
(4)
-6%
|
(5)
-18%
|
(5)
-4%
|
(4)
+30%
|
(6)
-67%
|
(4)
+32%
|
(4)
-13%
|
(8)
-70%
|
(8)
-9%
|
(3)
+60%
|
(3)
+3%
|
0
N/A
|
2
+2 280%
|
(8)
N/A
|
(9)
-7%
|
(11)
-21%
|
(11)
-6%
|
(8)
+28%
|
(7)
+18%
|
(4)
+47%
|
(3)
+17%
|
(5)
-87%
|
(1)
+90%
|
(1)
-50%
|
(14)
-1 567%
|
6
N/A
|
(19)
N/A
|
(29)
-54%
|
(17)
+39%
|
(34)
-95%
|
(15)
+54%
|
15
N/A
|
68
+360%
|
96
+41%
|
179
+87%
|
218
+22%
|
220
+1%
|
224
+2%
|
157
-30%
|
|
EPS (Diluted) |
-0.6
N/A
|
-0.22
+63%
|
-0.32
-45%
|
-0.32
N/A
|
-0.3
+6%
|
-0.22
+27%
|
-0.23
-5%
|
-0.12
+48%
|
-0.12
N/A
|
-0.26
-117%
|
-0.23
+12%
|
-0.09
+61%
|
-0.08
+11%
|
0
N/A
|
0.04
N/A
|
-0.16
N/A
|
-0.15
+6%
|
-0.17
-13%
|
-0.16
+6%
|
-0.1
+38%
|
-0.08
+20%
|
-0.05
+38%
|
-0.03
+40%
|
-0.03
N/A
|
0
N/A
|
0
N/A
|
-0.07
N/A
|
0.03
N/A
|
-0.1
N/A
|
-0.15
-50%
|
-0.09
+40%
|
-0.18
-100%
|
-0.09
+50%
|
0.04
N/A
|
0.24
+500%
|
0.34
+42%
|
0.94
+176%
|
0.76
-19%
|
1.04
+37%
|
0.79
-24%
|
0.56
-29%
|