Roots Corp
TSX:ROOT
Income Statement
Earnings Waterfall
Roots Corp
Revenue
|
262.7m
CAD
|
Cost of Revenue
|
-110.2m
CAD
|
Gross Profit
|
152.5m
CAD
|
Operating Expenses
|
-140m
CAD
|
Operating Income
|
12.4m
CAD
|
Other Expenses
|
-10.6m
CAD
|
Net Income
|
1.8m
CAD
|
Income Statement
Roots Corp
Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Oct-2020 | Jan-2021 | May-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||
Revenue |
282
N/A
|
285
+1%
|
297
+4%
|
307
+3%
|
326
+6%
|
329
+1%
|
331
+1%
|
328
-1%
|
329
+0%
|
332
+1%
|
334
+0%
|
333
0%
|
330
-1%
|
306
-7%
|
282
-8%
|
269
-5%
|
241
-10%
|
248
+3%
|
249
+0%
|
252
+1%
|
274
+9%
|
280
+2%
|
289
+3%
|
282
-2%
|
272
-4%
|
271
-1%
|
272
+1%
|
266
-2%
|
263
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||
Cost of Revenue |
(135)
|
(130)
|
(134)
|
(137)
|
(144)
|
(144)
|
(144)
|
(142)
|
(141)
|
(144)
|
(148)
|
(148)
|
(153)
|
(141)
|
(127)
|
(118)
|
(101)
|
(103)
|
(102)
|
(103)
|
(111)
|
(112)
|
(116)
|
(116)
|
(115)
|
(116)
|
(118)
|
(114)
|
(110)
|
|
Gross Profit |
147
N/A
|
155
+5%
|
163
+5%
|
170
+4%
|
182
+7%
|
185
+2%
|
187
+1%
|
186
-1%
|
189
+1%
|
188
0%
|
186
-1%
|
186
0%
|
177
-5%
|
165
-7%
|
155
-6%
|
151
-3%
|
140
-7%
|
145
+4%
|
147
+1%
|
149
+2%
|
163
+9%
|
168
+3%
|
173
+3%
|
166
-4%
|
157
-5%
|
155
-1%
|
154
0%
|
152
-1%
|
152
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(130)
|
(131)
|
(136)
|
(144)
|
(152)
|
(156)
|
(159)
|
(161)
|
(167)
|
(169)
|
(171)
|
(169)
|
(164)
|
(152)
|
(135)
|
(121)
|
(112)
|
(111)
|
(111)
|
(114)
|
(121)
|
(127)
|
(136)
|
(140)
|
(138)
|
(140)
|
(142)
|
(142)
|
(140)
|
|
Selling, General & Administrative |
(124)
|
(130)
|
(135)
|
(144)
|
(147)
|
(156)
|
(159)
|
(161)
|
(162)
|
(169)
|
(171)
|
(169)
|
(160)
|
(152)
|
(134)
|
(120)
|
(109)
|
(109)
|
(109)
|
(111)
|
(119)
|
(125)
|
(133)
|
(138)
|
(136)
|
(138)
|
(140)
|
(139)
|
(138)
|
|
Depreciation & Amortization |
(6)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Operating Income |
18
N/A
|
25
+39%
|
27
+11%
|
26
-5%
|
30
+15%
|
29
-2%
|
28
-4%
|
25
-11%
|
22
-14%
|
19
-13%
|
15
-21%
|
17
+13%
|
13
-22%
|
13
-5%
|
20
+58%
|
29
+48%
|
28
-3%
|
34
+19%
|
36
+5%
|
36
+1%
|
42
+16%
|
41
-1%
|
37
-9%
|
26
-31%
|
19
-26%
|
15
-21%
|
12
-17%
|
10
-19%
|
12
+24%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Interest Income Expense |
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(8)
|
(10)
|
(13)
|
(16)
|
(16)
|
(15)
|
(13)
|
(12)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(9)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(70)
|
(66)
|
(65)
|
(64)
|
1
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
|
Pre-Tax Income |
12
N/A
|
19
+61%
|
21
+14%
|
20
-7%
|
24
+23%
|
24
-2%
|
23
-4%
|
20
-12%
|
17
-18%
|
11
-35%
|
3
-71%
|
2
-52%
|
(73)
N/A
|
(70)
+4%
|
(60)
+14%
|
(48)
+20%
|
18
N/A
|
22
+20%
|
23
+8%
|
24
+2%
|
31
+31%
|
31
-2%
|
28
-9%
|
16
-41%
|
10
-41%
|
6
-40%
|
3
-48%
|
1
-80%
|
3
+343%
|
|
Net Income | ||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(6)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(2)
|
(1)
|
11
|
10
|
8
|
5
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(5)
|
(3)
|
(2)
|
(1)
|
(0)
|
(1)
|
|
Income from Continuing Operations |
8
|
13
|
15
|
14
|
18
|
17
|
16
|
14
|
11
|
7
|
2
|
1
|
(62)
|
(60)
|
(52)
|
(44)
|
13
|
16
|
17
|
17
|
23
|
22
|
20
|
12
|
7
|
4
|
2
|
0
|
2
|
|
Net Income (Common) |
8
N/A
|
13
+59%
|
15
+14%
|
14
-6%
|
18
+26%
|
17
-2%
|
16
-5%
|
14
-14%
|
11
-19%
|
7
-37%
|
2
-78%
|
1
-50%
|
(62)
N/A
|
(60)
+3%
|
(52)
+13%
|
(44)
+16%
|
13
N/A
|
16
+21%
|
17
+4%
|
17
+3%
|
23
+34%
|
22
-2%
|
20
-9%
|
12
-42%
|
7
-43%
|
4
-40%
|
2
-53%
|
0
-89%
|
2
+820%
|
|
EPS (Diluted) |
0.19
N/A
|
0.31
+63%
|
0.35
+13%
|
0.33
-6%
|
0.41
+24%
|
0.4
-2%
|
0.38
-5%
|
0.31
-18%
|
0.27
-13%
|
0.17
-37%
|
0.02
-88%
|
0
N/A
|
-1.47
N/A
|
-1.42
+3%
|
-1.23
+13%
|
-1.04
+15%
|
0.31
N/A
|
0.37
+19%
|
0.38
+3%
|
0.39
+3%
|
0.54
+38%
|
0.52
-4%
|
0.47
-10%
|
0.27
-43%
|
0.16
-41%
|
0.1
-38%
|
0.05
-50%
|
0.01
-80%
|
0.04
+300%
|