Pizza Pizza Royalty Corp
TSX:PZA
Income Statement
Earnings Waterfall
Pizza Pizza Royalty Corp
Revenue
|
40.2m
CAD
|
Operating Expenses
|
-643k
CAD
|
Operating Income
|
39.6m
CAD
|
Other Expenses
|
-8.6m
CAD
|
Net Income
|
31m
CAD
|
Income Statement
Pizza Pizza Royalty Corp
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 |
32
N/A
|
32
+1%
|
32
+1%
|
33
+1%
|
33
+1%
|
33
+1%
|
34
+2%
|
34
+2%
|
35
+1%
|
35
+1%
|
35
+0%
|
35
+1%
|
35
+0%
|
35
+0%
|
35
+0%
|
36
+0%
|
36
+0%
|
36
+0%
|
36
-1%
|
36
0%
|
35
0%
|
35
0%
|
36
+1%
|
36
+0%
|
36
+1%
|
35
-2%
|
34
-4%
|
33
-2%
|
32
-5%
|
31
-4%
|
31
+1%
|
31
+1%
|
32
+3%
|
33
+3%
|
34
+5%
|
35
+4%
|
36
+3%
|
38
+3%
|
39
+3%
|
40
+2%
|
40
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Operating Income |
31
N/A
|
32
+1%
|
32
+1%
|
32
+1%
|
32
+1%
|
33
+1%
|
33
+2%
|
34
+2%
|
34
+1%
|
34
+0%
|
34
+0%
|
35
+1%
|
35
+0%
|
35
+0%
|
35
+0%
|
35
+0%
|
35
+0%
|
35
+0%
|
35
0%
|
35
+0%
|
35
0%
|
35
0%
|
35
+1%
|
35
+0%
|
35
+1%
|
35
-2%
|
34
-4%
|
33
-3%
|
31
-5%
|
30
-4%
|
30
+1%
|
30
+1%
|
31
+3%
|
32
+3%
|
34
+5%
|
35
+4%
|
36
+3%
|
37
+3%
|
38
+3%
|
39
+2%
|
40
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
29
N/A
|
30
+1%
|
30
+1%
|
30
+1%
|
31
+2%
|
31
+1%
|
30
-2%
|
31
+3%
|
32
+2%
|
32
+1%
|
34
+4%
|
34
+1%
|
34
+0%
|
34
+0%
|
34
+0%
|
34
+0%
|
34
+0%
|
34
+0%
|
34
-1%
|
34
0%
|
34
-1%
|
33
0%
|
34
+1%
|
34
+0%
|
34
+1%
|
34
-2%
|
33
-2%
|
32
-3%
|
30
-5%
|
29
-4%
|
29
-1%
|
29
+1%
|
30
+3%
|
31
+3%
|
32
+5%
|
34
+4%
|
35
+3%
|
36
+4%
|
37
+3%
|
38
+3%
|
39
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
|
Income from Continuing Operations |
24
|
24
|
24
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
26
|
26
|
24
|
23
|
23
|
23
|
24
|
25
|
26
|
27
|
28
|
29
|
30
|
30
|
31
|
|
Net Income (Common) |
24
N/A
|
24
+2%
|
24
+1%
|
25
+1%
|
25
+2%
|
25
+1%
|
25
-2%
|
25
+2%
|
25
+1%
|
25
+1%
|
27
+4%
|
27
+1%
|
27
0%
|
27
+1%
|
27
+1%
|
27
0%
|
27
+0%
|
27
+0%
|
27
-1%
|
27
+0%
|
27
0%
|
27
0%
|
27
+1%
|
27
+0%
|
27
+1%
|
27
-2%
|
26
-2%
|
26
-3%
|
24
-5%
|
23
-4%
|
23
-2%
|
23
+1%
|
24
+3%
|
25
+3%
|
26
+5%
|
27
+4%
|
28
+3%
|
29
+4%
|
30
+3%
|
30
+3%
|
31
+2%
|
|
EPS (Diluted) |
0.8
N/A
|
0.81
+1%
|
0.82
+1%
|
0.82
N/A
|
0.83
+1%
|
0.83
N/A
|
0.8
-4%
|
0.81
+1%
|
0.82
+1%
|
0.81
-1%
|
0.85
+5%
|
0.86
+1%
|
0.86
N/A
|
0.87
+1%
|
0.87
N/A
|
0.87
N/A
|
0.87
N/A
|
0.87
N/A
|
0.86
-1%
|
0.85
-1%
|
0.85
N/A
|
0.84
-1%
|
0.85
+1%
|
0.85
N/A
|
0.85
N/A
|
0.85
N/A
|
0.83
-2%
|
0.81
-2%
|
0.76
-6%
|
0.73
-4%
|
0.72
-1%
|
0.72
N/A
|
0.74
+3%
|
0.76
+3%
|
0.8
+5%
|
0.83
+4%
|
0.86
+4%
|
0.89
+3%
|
0.92
+3%
|
0.94
+2%
|
0.96
+2%
|