Valeura Energy Inc
TSX:VLE
Income Statement
Earnings Waterfall
Valeura Energy Inc
Revenue
|
438.2m
USD
|
Cost of Revenue
|
-180.2m
USD
|
Gross Profit
|
258m
USD
|
Operating Expenses
|
-196.7m
USD
|
Operating Income
|
61.4m
USD
|
Other Expenses
|
183.7m
USD
|
Net Income
|
245m
USD
|
Income Statement
Valeura Energy Inc
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 |
19
N/A
|
19
+4%
|
20
+5%
|
20
-2%
|
20
0%
|
20
-1%
|
18
-8%
|
17
-8%
|
15
-9%
|
12
-19%
|
12
N/A
|
12
-4%
|
11
-5%
|
11
-6%
|
10
-7%
|
10
+5%
|
11
+4%
|
11
+4%
|
11
-3%
|
10
-9%
|
10
-3%
|
10
+6%
|
10
+1%
|
11
+3%
|
11
-2%
|
10
-4%
|
9
-7%
|
9
-6%
|
8
-9%
|
7
-10%
|
6
-11%
|
5
-27%
|
3
-36%
|
1
-67%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-23%
|
153
+76 550%
|
282
+84%
|
438
+55%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(6)
|
(10)
|
(81)
|
(134)
|
(180)
|
|
Gross Profit |
15
N/A
|
17
+10%
|
18
+7%
|
17
-2%
|
17
0%
|
17
-2%
|
16
-8%
|
15
-7%
|
13
-8%
|
11
-18%
|
11
N/A
|
10
-6%
|
10
-7%
|
9
-8%
|
8
-15%
|
8
N/A
|
7
-1%
|
7
0%
|
7
-1%
|
7
-7%
|
7
+2%
|
8
+8%
|
8
+1%
|
8
+1%
|
8
-2%
|
7
-7%
|
6
-11%
|
5
-13%
|
5
-14%
|
4
-14%
|
4
-8%
|
3
-22%
|
2
-43%
|
1
-64%
|
(1)
N/A
|
(3)
-480%
|
(5)
-89%
|
(10)
-88%
|
73
N/A
|
149
+104%
|
258
+74%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(28)
|
(28)
|
(27)
|
(23)
|
(15)
|
(14)
|
(14)
|
(13)
|
(13)
|
(11)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
(8)
|
(7)
|
(5)
|
(7)
|
(7)
|
(6)
|
(8)
|
(8)
|
(9)
|
(82)
|
(148)
|
(197)
|
|
Selling, General & Administrative |
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(6)
|
(6)
|
(5)
|
(3)
|
(5)
|
(6)
|
(7)
|
(4)
|
(10)
|
(17)
|
(22)
|
(26)
|
|
Research & Development |
(13)
|
(13)
|
(11)
|
(7)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
|
Depreciation & Amortization |
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(50)
|
(97)
|
(129)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(0)
|
(0)
|
1
|
(4)
|
(1)
|
1
|
(1)
|
(5)
|
1
|
(14)
|
(27)
|
(41)
|
|
Operating Income |
(13)
N/A
|
(12)
+9%
|
(9)
+21%
|
(5)
+47%
|
3
N/A
|
3
+4%
|
2
-25%
|
2
-29%
|
0
-76%
|
(0)
N/A
|
(1)
-75%
|
(1)
-14%
|
(1)
-33%
|
(2)
-98%
|
(3)
-62%
|
(5)
-41%
|
(5)
-12%
|
(6)
-4%
|
(6)
-2%
|
(5)
+14%
|
(5)
-2%
|
(5)
+6%
|
(4)
+15%
|
(4)
+10%
|
(3)
+30%
|
(2)
+4%
|
(3)
-21%
|
(4)
-52%
|
(5)
-21%
|
(4)
+19%
|
(4)
+14%
|
(2)
+54%
|
(6)
-226%
|
(7)
-21%
|
(6)
+9%
|
(10)
-70%
|
(14)
-34%
|
(19)
-37%
|
(9)
+54%
|
1
N/A
|
61
+8 666%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
1
|
(1)
|
1
|
1
|
(0)
|
(1)
|
(3)
|
(69)
|
(67)
|
(68)
|
(67)
|
3
|
2
|
3
|
208
|
203
|
200
|
230
|
|
Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(14)
|
(14)
|
(14)
|
(14)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(6)
|
(6)
|
(7)
|
|
Gain/Loss on Disposition of Assets |
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
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
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
|
1
|
6
|
0
|
0
|
0
|
1
|
1
|
4
|
0
|
|
Pre-Tax Income |
(15)
N/A
|
(14)
+8%
|
(11)
+21%
|
(6)
+46%
|
2
N/A
|
2
-18%
|
1
-61%
|
1
-14%
|
0
-87%
|
(1)
N/A
|
(1)
N/A
|
(1)
-133%
|
(5)
-242%
|
(7)
-44%
|
(8)
-19%
|
(10)
-21%
|
(8)
+16%
|
(8)
+9%
|
(7)
+4%
|
(6)
+12%
|
(5)
+25%
|
(5)
-10%
|
(6)
-4%
|
(4)
+33%
|
(4)
-18%
|
(2)
+47%
|
(3)
-17%
|
(5)
-81%
|
(20)
-311%
|
(21)
-4%
|
(80)
-283%
|
(77)
+4%
|
(66)
+14%
|
(69)
-4%
|
(6)
+92%
|
(10)
-84%
|
(14)
-35%
|
187
N/A
|
189
+1%
|
199
+5%
|
285
+43%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
3
|
2
|
2
|
1
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
(4)
|
(18)
|
(40)
|
|
Income from Continuing Operations |
(14)
|
(13)
|
(10)
|
(6)
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(5)
|
(5)
|
(5)
|
(8)
|
(6)
|
(7)
|
(8)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(3)
|
(3)
|
(5)
|
(20)
|
(20)
|
(80)
|
(77)
|
(66)
|
(69)
|
(6)
|
(10)
|
(14)
|
188
|
185
|
182
|
244
|
|
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
|
1
|
1
|
2
|
2
|
1
|
1
|
|
Net Income (Common) |
(17)
N/A
|
(16)
+7%
|
(13)
+16%
|
(9)
+33%
|
1
N/A
|
1
-19%
|
0
-90%
|
0
+100%
|
(0)
N/A
|
(1)
-150%
|
(1)
N/A
|
(2)
-82%
|
(5)
-130%
|
(5)
-18%
|
(5)
+2%
|
(8)
-55%
|
(6)
+21%
|
(7)
-7%
|
(8)
-10%
|
(6)
+25%
|
(6)
+3%
|
(6)
-7%
|
(6)
-8%
|
(5)
+28%
|
(5)
-5%
|
(3)
+44%
|
(3)
-11%
|
(5)
-63%
|
(20)
-299%
|
(20)
-4%
|
(80)
-292%
|
(77)
+4%
|
(66)
+13%
|
(69)
-4%
|
(6)
+92%
|
(10)
-70%
|
(13)
-29%
|
190
N/A
|
187
-2%
|
183
-2%
|
245
+34%
|
|
EPS (Diluted) |
-0.29
N/A
|
-0.27
+7%
|
-0.22
+19%
|
-0.15
+32%
|
0.02
N/A
|
0.01
-50%
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.04
-100%
|
-0.08
-100%
|
-0.09
-13%
|
-0.09
N/A
|
-0.12
-33%
|
-0.09
+25%
|
-0.1
-11%
|
-0.1
N/A
|
-0.07
+30%
|
-0.07
N/A
|
-0.06
+14%
|
-0.07
-17%
|
-0.05
+29%
|
-0.06
-20%
|
-0.03
+50%
|
-0.03
N/A
|
-0.05
-67%
|
-0.23
-360%
|
-0.23
N/A
|
-0.92
-300%
|
-0.89
+3%
|
-0.77
+13%
|
-0.8
-4%
|
-0.07
+91%
|
-0.11
-57%
|
-0.14
-27%
|
1.97
N/A
|
1.84
-7%
|
1.79
-3%
|
2.34
+31%
|