Sherritt International Corp
TSX:S
Income Statement
Earnings Waterfall
Sherritt International Corp
Revenue
|
237.1m
CAD
|
Cost of Revenue
|
-260.7m
CAD
|
Gross Profit
|
-23.6m
CAD
|
Operating Expenses
|
-33.6m
CAD
|
Operating Income
|
-57.2m
CAD
|
Other Expenses
|
39m
CAD
|
Net Income
|
-18.2m
CAD
|
Income Statement
Sherritt International Corp
Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
(263)
N/A
|
449
N/A
|
462
+3%
|
471
+2%
|
463
-2%
|
456
-2%
|
418
-8%
|
387
-7%
|
361
-7%
|
336
-7%
|
311
-7%
|
287
-8%
|
268
-6%
|
262
-2%
|
276
+5%
|
278
+1%
|
283
+2%
|
267
-6%
|
234
-12%
|
204
-13%
|
171
-16%
|
153
-10%
|
145
-5%
|
145
0%
|
142
-2%
|
136
-4%
|
131
-4%
|
125
-4%
|
123
-2%
|
120
-2%
|
115
-4%
|
106
-8%
|
102
-4%
|
110
+8%
|
122
+11%
|
157
+29%
|
167
+6%
|
179
+7%
|
203
+14%
|
231
+14%
|
237
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
387
|
(265)
|
(273)
|
(274)
|
(276)
|
(303)
|
(313)
|
(319)
|
(332)
|
(300)
|
(282)
|
(268)
|
(250)
|
(248)
|
(242)
|
(239)
|
(237)
|
(230)
|
(209)
|
(190)
|
(172)
|
(174)
|
(173)
|
(174)
|
(166)
|
(158)
|
(153)
|
(148)
|
(151)
|
(160)
|
(158)
|
(155)
|
(147)
|
(141)
|
(141)
|
(149)
|
(147)
|
(161)
|
(189)
|
(237)
|
(261)
|
|
Gross Profit |
124
N/A
|
184
+48%
|
190
+3%
|
197
+4%
|
187
-5%
|
152
-18%
|
105
-31%
|
68
-35%
|
30
-57%
|
36
+21%
|
29
-18%
|
18
-37%
|
19
+2%
|
15
-22%
|
34
+137%
|
39
+14%
|
46
+18%
|
37
-19%
|
25
-33%
|
14
-45%
|
(2)
N/A
|
(21)
-1 089%
|
(28)
-29%
|
(29)
-5%
|
(24)
+19%
|
(22)
+8%
|
(23)
-4%
|
(22)
+1%
|
(29)
-29%
|
(40)
-41%
|
(43)
-6%
|
(49)
-14%
|
(45)
+7%
|
(31)
+32%
|
(19)
+40%
|
8
N/A
|
20
+148%
|
18
-7%
|
14
-23%
|
(6)
N/A
|
(24)
-307%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(51)
|
(78)
|
(128)
|
(67)
|
(64)
|
(63)
|
(67)
|
(50)
|
(46)
|
(44)
|
(44)
|
(45)
|
(49)
|
(51)
|
(44)
|
(41)
|
(44)
|
(60)
|
(51)
|
(54)
|
(43)
|
(27)
|
(33)
|
(30)
|
(35)
|
(41)
|
(39)
|
(41)
|
(37)
|
(42)
|
(47)
|
(48)
|
(50)
|
(41)
|
(55)
|
(33)
|
(29)
|
(37)
|
(16)
|
(32)
|
(34)
|
|
Selling, General & Administrative |
(51)
|
(78)
|
(81)
|
(88)
|
(85)
|
(63)
|
(59)
|
(50)
|
(45)
|
(42)
|
(42)
|
(42)
|
(47)
|
(48)
|
(50)
|
(47)
|
(49)
|
(58)
|
(49)
|
(51)
|
(40)
|
(20)
|
(27)
|
(23)
|
(27)
|
(34)
|
(30)
|
(32)
|
(31)
|
(38)
|
(43)
|
(47)
|
(46)
|
(37)
|
(53)
|
(30)
|
(27)
|
(36)
|
(15)
|
(31)
|
(33)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Other Operating Expenses |
0
|
0
|
(47)
|
21
|
21
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
9
|
0
|
0
|
(1)
|
(2)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(6)
|
(7)
|
(4)
|
(3)
|
(2)
|
0
|
(2)
|
(2)
|
(0)
|
(1)
|
(0)
|
1
|
0
|
0
|
1
|
|
Operating Income |
73
N/A
|
106
+45%
|
62
-41%
|
130
+109%
|
123
-6%
|
89
-27%
|
38
-57%
|
18
-53%
|
(17)
N/A
|
(9)
+49%
|
(15)
-74%
|
(27)
-79%
|
(31)
-14%
|
(37)
-20%
|
(10)
+73%
|
(2)
+79%
|
2
N/A
|
(23)
N/A
|
(26)
-13%
|
(40)
-54%
|
(45)
-13%
|
(48)
-7%
|
(61)
-26%
|
(59)
+3%
|
(59)
+0%
|
(63)
-7%
|
(62)
+2%
|
(63)
-3%
|
(66)
-3%
|
(83)
-26%
|
(90)
-8%
|
(97)
-8%
|
(95)
+2%
|
(72)
+24%
|
(74)
-3%
|
(25)
+66%
|
(9)
+63%
|
(19)
-101%
|
(2)
+88%
|
(38)
-1 557%
|
(57)
-50%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(96)
|
(132)
|
(192)
|
(238)
|
(277)
|
(310)
|
(296)
|
(309)
|
(354)
|
(2 006)
|
(1 963)
|
(1 977)
|
(1 964)
|
(308)
|
(348)
|
(353)
|
(310)
|
(278)
|
(203)
|
(87)
|
(29)
|
26
|
(26)
|
(31)
|
(31)
|
(36)
|
8
|
(24)
|
114
|
119
|
144
|
177
|
38
|
74
|
89
|
117
|
136
|
118
|
97
|
56
|
22
|
|
Non-Reccuring Items |
(13)
|
(47)
|
0
|
(51)
|
(39)
|
(8)
|
0
|
(7)
|
(101)
|
(101)
|
(101)
|
(102)
|
(30)
|
(28)
|
(36)
|
(36)
|
(28)
|
627
|
627
|
627
|
627
|
(4)
|
(4)
|
(5)
|
(5)
|
(24)
|
(24)
|
(24)
|
(135)
|
(123)
|
(123)
|
(124)
|
(16)
|
(6)
|
(7)
|
10
|
12
|
17
|
19
|
7
|
8
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
3
|
0
|
22
|
22
|
19
|
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
|
|
Total Other Income |
(8)
|
(14)
|
(14)
|
(14)
|
(14)
|
(48)
|
(44)
|
(48)
|
(49)
|
(12)
|
10
|
(6)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(50)
|
(49)
|
(47)
|
(47)
|
(17)
|
(35)
|
(14)
|
(15)
|
0
|
15
|
(7)
|
(5)
|
(8)
|
(2)
|
(4)
|
(53)
|
(54)
|
(53)
|
(45)
|
12
|
|
Pre-Tax Income |
(44)
N/A
|
(87)
-96%
|
(144)
-66%
|
(173)
-20%
|
(207)
-19%
|
(273)
-32%
|
(302)
-11%
|
(324)
-7%
|
(497)
-53%
|
(2 108)
-324%
|
(2 069)
+2%
|
(2 112)
-2%
|
(2 027)
+4%
|
(375)
+81%
|
(397)
-6%
|
(394)
+1%
|
(339)
+14%
|
323
N/A
|
393
+22%
|
495
+26%
|
548
+11%
|
(77)
N/A
|
(139)
-81%
|
(142)
-2%
|
(142)
0%
|
(139)
+2%
|
(112)
+19%
|
(126)
-12%
|
(101)
+20%
|
(87)
+14%
|
(54)
+38%
|
(51)
+6%
|
(78)
-53%
|
(12)
+84%
|
6
N/A
|
98
+1 503%
|
85
-13%
|
63
-25%
|
61
-4%
|
(20)
N/A
|
(16)
+22%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(6)
|
(72)
|
(82)
|
(87)
|
(107)
|
(45)
|
(3)
|
21
|
35
|
36
|
6
|
(7)
|
(2)
|
(7)
|
(9)
|
(11)
|
(15)
|
(14)
|
(12)
|
(10)
|
(6)
|
(3)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(1)
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
1
|
0
|
0
|
(0)
|
(3)
|
|
Income from Continuing Operations |
(50)
|
(159)
|
(226)
|
(260)
|
(313)
|
(319)
|
(305)
|
(303)
|
(462)
|
(2 072)
|
(2 063)
|
(2 119)
|
(2 030)
|
(382)
|
(407)
|
(405)
|
(354)
|
309
|
381
|
486
|
542
|
(80)
|
(141)
|
(144)
|
(146)
|
(142)
|
(115)
|
(129)
|
(102)
|
(86)
|
(53)
|
(50)
|
(77)
|
(13)
|
5
|
97
|
85
|
64
|
61
|
(20)
|
(18)
|
|
Net Income (Common) |
(3)
N/A
|
(660)
-19 321%
|
(732)
-11%
|
(751)
-3%
|
(803)
-7%
|
(290)
+64%
|
(299)
-3%
|
(321)
-8%
|
(480)
-49%
|
(2 077)
-333%
|
(2 068)
+0%
|
(2 119)
-2%
|
(2 030)
+4%
|
(379)
+81%
|
(404)
-7%
|
(402)
+0%
|
(351)
+13%
|
294
N/A
|
366
+25%
|
471
+29%
|
527
+12%
|
(64)
N/A
|
(125)
-95%
|
(219)
-74%
|
(235)
-8%
|
(368)
-56%
|
(348)
+5%
|
(372)
-7%
|
(114)
+69%
|
22
N/A
|
59
+165%
|
163
+177%
|
(82)
N/A
|
(18)
+78%
|
3
N/A
|
95
+3 166%
|
85
-11%
|
64
-25%
|
61
-4%
|
(20)
N/A
|
(18)
+8%
|
|
EPS (Diluted) |
-0.01
N/A
|
-2.22
-22 100%
|
-2.46
-11%
|
-2.52
-2%
|
-2.7
-7%
|
-0.97
+64%
|
-1.02
-5%
|
-1.09
-7%
|
-1.63
-50%
|
-7.07
-334%
|
-7.03
+1%
|
-7.2
-2%
|
-6.9
+4%
|
-1.3
+81%
|
-1.38
-6%
|
-1.38
N/A
|
-1.18
+14%
|
0.97
N/A
|
0.98
+1%
|
1.16
+18%
|
1.32
+14%
|
-0.16
N/A
|
-0.31
-94%
|
-0.54
-74%
|
-0.59
-9%
|
-0.92
-56%
|
-0.87
+5%
|
-0.93
-7%
|
-0.28
+70%
|
0.05
N/A
|
0.14
+180%
|
0.4
+186%
|
-0.19
N/A
|
-0.03
+84%
|
0.01
N/A
|
0.25
+2 400%
|
0.22
-12%
|
0.16
-27%
|
0.15
-6%
|
-0.06
N/A
|
-0.05
+17%
|