Waterloo Brewing Ltd
TSX:WBR
Income Statement
Earnings Waterfall
Waterloo Brewing Ltd
Revenue
|
105.1m
CAD
|
Cost of Revenue
|
-82.4m
CAD
|
Gross Profit
|
22.7m
CAD
|
Operating Expenses
|
-17.9m
CAD
|
Operating Income
|
4.8m
CAD
|
Other Expenses
|
-2.8m
CAD
|
Net Income
|
1.9m
CAD
|
Income Statement
Waterloo Brewing Ltd
Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | May-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | May-2021 | Aug-2021 | Oct-2021 | Jan-2022 | May-2022 | Jul-2022 | Oct-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
35
N/A
|
35
+1%
|
36
+2%
|
36
0%
|
38
+6%
|
38
0%
|
36
-3%
|
35
-3%
|
35
-1%
|
36
+3%
|
37
+0%
|
37
+2%
|
38
+2%
|
38
0%
|
39
+5%
|
42
+8%
|
44
+3%
|
45
+3%
|
47
+4%
|
49
+4%
|
50
+1%
|
50
+0%
|
45
-9%
|
46
+1%
|
48
+5%
|
50
+3%
|
55
+11%
|
56
+1%
|
58
+4%
|
60
+4%
|
63
+4%
|
70
+12%
|
77
+9%
|
87
+13%
|
94
+9%
|
104
+10%
|
108
+4%
|
112
+3%
|
111
-1%
|
106
-4%
|
105
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(26)
|
(27)
|
(27)
|
(28)
|
(28)
|
(28)
|
(27)
|
(26)
|
(26)
|
(26)
|
(26)
|
(27)
|
(27)
|
(27)
|
(28)
|
(29)
|
(29)
|
(29)
|
(31)
|
(34)
|
(35)
|
(36)
|
(34)
|
(35)
|
(36)
|
(37)
|
(40)
|
(40)
|
(41)
|
(42)
|
(44)
|
(50)
|
(56)
|
(66)
|
(72)
|
(78)
|
(81)
|
(83)
|
(83)
|
(83)
|
(82)
|
|
Gross Profit |
9
N/A
|
9
-2%
|
9
+6%
|
8
-15%
|
9
+21%
|
10
+4%
|
9
-7%
|
10
+9%
|
9
-6%
|
10
+9%
|
11
+4%
|
10
-2%
|
11
+1%
|
11
0%
|
12
+12%
|
14
+18%
|
15
+9%
|
16
+4%
|
16
+1%
|
15
-4%
|
15
-5%
|
14
-2%
|
11
-24%
|
11
+5%
|
12
+8%
|
13
+5%
|
15
+19%
|
16
+5%
|
17
+7%
|
18
+3%
|
19
+6%
|
21
+9%
|
21
-1%
|
21
+1%
|
22
+6%
|
26
+16%
|
27
+4%
|
29
+8%
|
28
-4%
|
23
-16%
|
23
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(14)
|
(14)
|
(14)
|
(15)
|
(17)
|
(18)
|
(19)
|
(19)
|
(18)
|
(18)
|
|
Selling, General & Administrative |
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(12)
|
(12)
|
(13)
|
(12)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Other Operating Expenses |
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)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
Operating Income |
2
N/A
|
1
-32%
|
1
+10%
|
(1)
N/A
|
1
N/A
|
1
+104%
|
1
-25%
|
2
+113%
|
2
-27%
|
2
+27%
|
2
+17%
|
3
+6%
|
3
+4%
|
3
-6%
|
4
+49%
|
5
+33%
|
6
+9%
|
6
+3%
|
6
-1%
|
5
-10%
|
5
-12%
|
4
-6%
|
1
-83%
|
1
+64%
|
2
+74%
|
3
+26%
|
5
+88%
|
4
-14%
|
4
-9%
|
4
+10%
|
4
-6%
|
6
+53%
|
7
+11%
|
6
-7%
|
7
+7%
|
9
+25%
|
8
-2%
|
10
+18%
|
9
-10%
|
5
-41%
|
5
-8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Non-Reccuring Items |
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)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
|
Pre-Tax Income |
1
N/A
|
1
-50%
|
1
+19%
|
(1)
N/A
|
0
N/A
|
1
N/A
|
0
-49%
|
2
+332%
|
1
-9%
|
2
+38%
|
2
+16%
|
3
+8%
|
2
-6%
|
2
-6%
|
3
+48%
|
5
+38%
|
5
+11%
|
5
+4%
|
5
-1%
|
5
-10%
|
4
-13%
|
4
-12%
|
(0)
N/A
|
0
N/A
|
1
+196%
|
2
+38%
|
4
+136%
|
4
-16%
|
3
-14%
|
1
-67%
|
1
-31%
|
3
+260%
|
3
+18%
|
4
+39%
|
5
+7%
|
7
+54%
|
7
-6%
|
8
+24%
|
7
-15%
|
2
-66%
|
2
-31%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
1
|
0
|
0
|
(1)
|
(0)
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
(0)
|
0
|
1
|
1
|
3
|
3
|
2
|
1
|
0
|
2
|
2
|
3
|
3
|
5
|
5
|
6
|
5
|
1
|
1
|
|
Net Income (Common) |
1
N/A
|
0
-62%
|
0
+26%
|
(1)
N/A
|
(0)
+97%
|
1
N/A
|
0
-53%
|
1
+364%
|
1
-6%
|
1
+28%
|
2
+17%
|
2
+8%
|
2
-7%
|
2
-4%
|
2
+48%
|
3
+45%
|
4
+11%
|
4
+6%
|
4
0%
|
3
-13%
|
3
-13%
|
3
-14%
|
(0)
N/A
|
0
N/A
|
1
+225%
|
1
+42%
|
3
+135%
|
3
-16%
|
2
-17%
|
1
-76%
|
0
-40%
|
2
+423%
|
2
+24%
|
3
+54%
|
3
+7%
|
5
+60%
|
5
-5%
|
6
+18%
|
5
-15%
|
2
-50%
|
2
-22%
|
|
EPS (Diluted) |
0.04
N/A
|
0.01
-75%
|
0.02
+100%
|
-0.03
N/A
|
0
N/A
|
0.02
N/A
|
0.01
-50%
|
0.03
+200%
|
0.03
N/A
|
0.04
+33%
|
0.05
+25%
|
0.06
+20%
|
0.05
-17%
|
0.05
N/A
|
0.06
+20%
|
0.09
+50%
|
0.1
+11%
|
0.11
+10%
|
0.11
N/A
|
0.09
-18%
|
0.08
-11%
|
0.07
-13%
|
0
N/A
|
0.01
N/A
|
0.03
+200%
|
0.04
+33%
|
0.09
+125%
|
0.08
-11%
|
0.07
-13%
|
0.01
-86%
|
0.01
N/A
|
0.04
+300%
|
0.05
+25%
|
0.08
+60%
|
0.09
+13%
|
0.14
+56%
|
0.13
-7%
|
0.16
+23%
|
0.13
-19%
|
0.06
-54%
|
0.05
-17%
|