Westport Fuel Systems Inc
TSX:WPRT
Income Statement
Earnings Waterfall
Westport Fuel Systems Inc
Revenue
|
331.8m
USD
|
Cost of Revenue
|
-282.9m
USD
|
Gross Profit
|
48.9m
USD
|
Operating Expenses
|
-90.8m
USD
|
Operating Income
|
-41.9m
USD
|
Other Expenses
|
-7.8m
USD
|
Net Income
|
-49.7m
USD
|
Income Statement
Westport Fuel Systems 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 |
164
N/A
|
174
+6%
|
177
+2%
|
156
-12%
|
131
-16%
|
119
-9%
|
109
-9%
|
106
-3%
|
103
-2%
|
99
-4%
|
109
+9%
|
142
+31%
|
167
+17%
|
211
+26%
|
232
+10%
|
232
+0%
|
230
-1%
|
236
+3%
|
258
+9%
|
267
+4%
|
270
+1%
|
280
+3%
|
282
+1%
|
291
+4%
|
305
+5%
|
299
-2%
|
253
-16%
|
243
-4%
|
253
+4%
|
262
+4%
|
305
+16%
|
314
+3%
|
312
0%
|
312
N/A
|
313
+0%
|
310
-1%
|
306
-1%
|
311
+2%
|
316
+2%
|
323
+2%
|
332
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(149)
|
(155)
|
(152)
|
(139)
|
(101)
|
(96)
|
(90)
|
(94)
|
(85)
|
(80)
|
(90)
|
(116)
|
(133)
|
(163)
|
(178)
|
(173)
|
(170)
|
(179)
|
(194)
|
(201)
|
(206)
|
(213)
|
(217)
|
(225)
|
(237)
|
(244)
|
(205)
|
(203)
|
(213)
|
(214)
|
(253)
|
(262)
|
(264)
|
(268)
|
(274)
|
(269)
|
(270)
|
(272)
|
(273)
|
(277)
|
(283)
|
|
Gross Profit |
15
N/A
|
20
+27%
|
25
+27%
|
17
-33%
|
30
+76%
|
23
-23%
|
18
-19%
|
11
-39%
|
18
+62%
|
20
+8%
|
19
-6%
|
26
+43%
|
34
+29%
|
48
+39%
|
55
+15%
|
60
+9%
|
60
+1%
|
58
-4%
|
64
+11%
|
66
+3%
|
64
-3%
|
67
+4%
|
64
-4%
|
67
+4%
|
68
+3%
|
55
-19%
|
48
-13%
|
40
-16%
|
40
-2%
|
48
+22%
|
52
+7%
|
52
+0%
|
48
-7%
|
45
-7%
|
40
-12%
|
41
+3%
|
36
-12%
|
40
+10%
|
44
+10%
|
46
+4%
|
49
+8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(183)
|
(183)
|
(174)
|
(164)
|
(162)
|
(148)
|
(137)
|
(129)
|
(117)
|
(116)
|
(123)
|
(128)
|
(130)
|
(132)
|
(128)
|
(125)
|
(123)
|
(119)
|
(115)
|
(112)
|
(106)
|
(107)
|
(105)
|
(95)
|
(91)
|
(83)
|
(71)
|
(68)
|
(65)
|
(69)
|
(76)
|
(81)
|
(80)
|
(74)
|
(77)
|
(77)
|
(80)
|
(82)
|
(85)
|
(89)
|
(91)
|
|
Selling, General & Administrative |
(75)
|
(74)
|
(70)
|
(66)
|
(66)
|
(60)
|
(57)
|
(56)
|
(53)
|
(54)
|
(59)
|
(62)
|
(63)
|
(65)
|
(62)
|
(61)
|
(63)
|
(62)
|
(65)
|
(68)
|
(67)
|
(69)
|
(67)
|
(60)
|
(58)
|
(52)
|
(44)
|
(41)
|
(38)
|
(40)
|
(45)
|
(48)
|
(50)
|
(50)
|
(50)
|
(50)
|
(52)
|
(53)
|
(55)
|
(60)
|
(61)
|
|
Research & Development |
(91)
|
(92)
|
(87)
|
(81)
|
(77)
|
(69)
|
(63)
|
(58)
|
(53)
|
(51)
|
(53)
|
(55)
|
(56)
|
(56)
|
(55)
|
(54)
|
(50)
|
(47)
|
(40)
|
(35)
|
(31)
|
(29)
|
(28)
|
(26)
|
(25)
|
(24)
|
(21)
|
(20)
|
(21)
|
(22)
|
(25)
|
(27)
|
(25)
|
(24)
|
(22)
|
(23)
|
(24)
|
(25)
|
(25)
|
(25)
|
(26)
|
|
Depreciation & Amortization |
(16)
|
(17)
|
(18)
|
(18)
|
(16)
|
(15)
|
(13)
|
(11)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
(4)
|
(3)
|
(4)
|
(4)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(167)
N/A
|
(164)
+2%
|
(149)
+9%
|
(148)
+1%
|
(133)
+10%
|
(125)
+6%
|
(119)
+5%
|
(118)
+1%
|
(99)
+16%
|
(97)
+3%
|
(105)
-8%
|
(102)
+3%
|
(96)
+6%
|
(84)
+12%
|
(73)
+13%
|
(65)
+11%
|
(63)
+3%
|
(62)
+2%
|
(51)
+17%
|
(46)
+9%
|
(42)
+9%
|
(40)
+6%
|
(40)
-1%
|
(28)
+30%
|
(22)
+20%
|
(28)
-23%
|
(23)
+17%
|
(27)
-19%
|
(26)
+5%
|
(21)
+19%
|
(25)
-18%
|
(29)
-19%
|
(32)
-11%
|
(29)
+9%
|
(37)
-28%
|
(36)
+3%
|
(44)
-21%
|
(42)
+4%
|
(41)
+2%
|
(44)
-6%
|
(42)
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
24
|
29
|
13
|
15
|
14
|
13
|
26
|
32
|
23
|
13
|
(2)
|
(2)
|
(13)
|
(10)
|
(1)
|
(9)
|
(1)
|
(2)
|
1
|
3
|
5
|
13
|
17
|
20
|
26
|
16
|
18
|
17
|
20
|
28
|
31
|
29
|
32
|
45
|
33
|
26
|
12
|
(7)
|
(7)
|
(6)
|
(3)
|
|
Non-Reccuring Items |
(42)
|
(42)
|
(42)
|
(42)
|
(30)
|
(30)
|
(33)
|
(52)
|
(23)
|
(23)
|
24
|
25
|
12
|
10
|
(31)
|
(13)
|
(3)
|
(2)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
6
|
6
|
6
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(3)
|
(3)
|
(3)
|
|
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
|
1
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(185)
N/A
|
(177)
+4%
|
(178)
-1%
|
(175)
+2%
|
(149)
+15%
|
(141)
+5%
|
(126)
+11%
|
(137)
-9%
|
(98)
+28%
|
(106)
-8%
|
(83)
+22%
|
(79)
+5%
|
(97)
-23%
|
(84)
+13%
|
(105)
-25%
|
(88)
+16%
|
(67)
+23%
|
(66)
+2%
|
(54)
+18%
|
(48)
+12%
|
(39)
+19%
|
(29)
+26%
|
(25)
+15%
|
(9)
+62%
|
2
N/A
|
(12)
N/A
|
(6)
+50%
|
(11)
-93%
|
(6)
+48%
|
7
N/A
|
12
+62%
|
6
-47%
|
6
-11%
|
16
+189%
|
(5)
N/A
|
(10)
-119%
|
(31)
-204%
|
(49)
-55%
|
(50)
-3%
|
(51)
-2%
|
(49)
+5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
0
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(4)
|
(3)
|
1
|
1
|
27
|
26
|
22
|
20
|
(2)
|
(2)
|
(3)
|
(1)
|
(2)
|
(0)
|
(1)
|
1
|
(1)
|
(3)
|
7
|
6
|
8
|
9
|
0
|
(0)
|
(1)
|
(3)
|
(3)
|
(2)
|
(1)
|
|
Income from Continuing Operations |
(185)
|
(178)
|
(179)
|
(174)
|
(148)
|
(141)
|
(127)
|
(138)
|
(99)
|
(107)
|
(83)
|
(79)
|
(101)
|
(87)
|
(104)
|
(87)
|
(40)
|
(40)
|
(32)
|
(28)
|
(41)
|
(31)
|
(28)
|
(11)
|
0
|
(12)
|
(7)
|
(11)
|
(7)
|
5
|
19
|
12
|
14
|
24
|
(4)
|
(11)
|
(33)
|
(51)
|
(53)
|
(53)
|
(50)
|
|
Net Income (Common) |
(185)
N/A
|
(178)
+4%
|
(179)
-1%
|
(174)
+3%
|
(148)
+15%
|
(141)
+4%
|
(127)
+11%
|
(138)
-9%
|
(99)
+28%
|
(107)
-7%
|
(82)
+23%
|
(77)
+6%
|
(98)
-27%
|
(86)
+12%
|
(57)
+33%
|
(40)
+29%
|
(10)
+75%
|
(12)
-16%
|
(49)
-321%
|
(36)
+26%
|
(32)
+13%
|
(20)
+36%
|
(18)
+11%
|
(10)
+45%
|
0
N/A
|
(12)
N/A
|
(7)
+46%
|
(11)
-64%
|
(7)
+31%
|
5
N/A
|
19
+296%
|
12
-35%
|
14
+10%
|
24
+78%
|
(4)
N/A
|
(11)
-139%
|
(33)
-211%
|
(51)
-56%
|
(53)
-3%
|
(53)
N/A
|
(50)
+5%
|
|
EPS (Diluted) |
-29.42
N/A
|
-28.17
+4%
|
-28.41
-1%
|
-27.66
+3%
|
-23.49
+15%
|
-22.09
+6%
|
-19.76
+11%
|
-21.62
-9%
|
-15.5
+28%
|
-16.64
-7%
|
-8.57
+48%
|
-7
+18%
|
-10.72
-53%
|
-7.77
+28%
|
-5.17
+33%
|
-3.66
+29%
|
-0.83
+77%
|
-0.87
-5%
|
-3.69
-324%
|
-2.75
+25%
|
-2.38
+13%
|
-1.51
+37%
|
-1.33
+12%
|
-0.73
+45%
|
0.02
N/A
|
-0.89
N/A
|
-0.45
+49%
|
-0.73
-62%
|
-0.54
+26%
|
0.32
N/A
|
1.21
+278%
|
0.72
-40%
|
0.84
+17%
|
1.39
+65%
|
-0.27
N/A
|
-0.63
-133%
|
-1.91
-203%
|
-2.96
-55%
|
-3.05
-3%
|
-2.97
+3%
|
-2.9
+2%
|