Atlas Engineered Products Ltd
XTSX:AEP
Income Statement
Earnings Waterfall
Atlas Engineered Products Ltd
Revenue
|
49.4m
CAD
|
Cost of Revenue
|
-35.9m
CAD
|
Gross Profit
|
13.6m
CAD
|
Operating Expenses
|
-8.3m
CAD
|
Operating Income
|
5.3m
CAD
|
Other Expenses
|
-2.1m
CAD
|
Net Income
|
3.1m
CAD
|
Income Statement
Atlas Engineered Products Ltd
Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-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 |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
6
+102%
|
8
+38%
|
12
+52%
|
14
+20%
|
13
-4%
|
24
+76%
|
29
+22%
|
34
+19%
|
35
+2%
|
36
+3%
|
34
-3%
|
34
-2%
|
36
+6%
|
38
+6%
|
44
+17%
|
52
+18%
|
55
+5%
|
58
+6%
|
61
+4%
|
61
+0%
|
62
+2%
|
59
-5%
|
53
-10%
|
50
-6%
|
49
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(6)
|
(9)
|
(10)
|
(10)
|
(18)
|
(22)
|
(26)
|
(26)
|
(27)
|
(27)
|
(26)
|
(28)
|
(30)
|
(34)
|
(39)
|
(39)
|
(40)
|
(41)
|
(41)
|
(42)
|
(40)
|
(36)
|
(35)
|
(36)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
2
+108%
|
2
+32%
|
3
+41%
|
4
+23%
|
3
-12%
|
5
+65%
|
7
+32%
|
8
+19%
|
8
+5%
|
8
-1%
|
8
-8%
|
7
-7%
|
7
+1%
|
8
+8%
|
10
+24%
|
13
+34%
|
16
+23%
|
18
+13%
|
19
+5%
|
20
+4%
|
20
-1%
|
19
-5%
|
17
-7%
|
16
-11%
|
14
-13%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(8)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
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)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(1)
N/A
|
(1)
+14%
|
(1)
-1%
|
(1)
+5%
|
0
N/A
|
(2)
N/A
|
(1)
+65%
|
(1)
+19%
|
(0)
+56%
|
(1)
-250%
|
(0)
+89%
|
(0)
-44%
|
(0)
+26%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
+92%
|
1
-24%
|
0
-76%
|
(0)
N/A
|
(1)
-263%
|
(3)
-118%
|
(1)
+51%
|
(1)
+59%
|
1
N/A
|
0
-72%
|
(0)
N/A
|
(1)
-99%
|
0
N/A
|
2
+343%
|
3
+64%
|
7
+98%
|
10
+43%
|
12
+21%
|
13
+6%
|
13
+4%
|
13
-5%
|
11
-11%
|
9
-16%
|
7
-25%
|
5
-25%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
Non-Reccuring Items |
(3)
|
(3)
|
(5)
|
(5)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
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)
|
(0)
|
(0)
|
(0)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
Pre-Tax Income |
(4)
N/A
|
(4)
-1%
|
(6)
-28%
|
(6)
+0%
|
0
N/A
|
(2)
N/A
|
(1)
+46%
|
(1)
+10%
|
(1)
+9%
|
(1)
+8%
|
(1)
+40%
|
(1)
-3%
|
0
N/A
|
0
+22%
|
(0)
N/A
|
0
N/A
|
(4)
N/A
|
(4)
-6%
|
(5)
-15%
|
(5)
-11%
|
(2)
+68%
|
(3)
-68%
|
(2)
+39%
|
(1)
+34%
|
(1)
+53%
|
(1)
-81%
|
(1)
-25%
|
(1)
+6%
|
0
N/A
|
1
+312%
|
3
+127%
|
6
+99%
|
9
+45%
|
11
+22%
|
12
+6%
|
13
+4%
|
12
-4%
|
11
-11%
|
9
-16%
|
7
-27%
|
4
-32%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
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)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
|
Income from Continuing Operations |
(4)
|
(4)
|
(6)
|
(6)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
(4)
|
(4)
|
(5)
|
(5)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
2
|
5
|
7
|
8
|
9
|
9
|
9
|
8
|
7
|
5
|
3
|
|
Net Income (Common) |
(4)
N/A
|
(4)
-1%
|
(6)
-28%
|
(6)
+0%
|
0
N/A
|
(2)
N/A
|
(1)
+46%
|
(1)
+10%
|
(1)
+9%
|
(1)
+8%
|
(1)
+40%
|
(1)
-3%
|
0
N/A
|
0
+22%
|
(0)
N/A
|
0
N/A
|
(4)
N/A
|
(4)
-7%
|
(5)
-11%
|
(5)
-8%
|
(1)
+77%
|
(2)
-74%
|
(2)
+30%
|
(1)
+39%
|
(1)
+20%
|
(1)
-43%
|
(1)
+5%
|
(1)
-11%
|
0
N/A
|
1
+356%
|
2
+137%
|
5
+96%
|
7
+43%
|
8
+22%
|
9
+5%
|
9
+4%
|
9
-4%
|
8
-12%
|
7
-16%
|
5
-28%
|
3
-33%
|
|
EPS (Diluted) |
-2.24
N/A
|
-2.23
+0%
|
-2.39
-7%
|
-2.37
+1%
|
0
N/A
|
-0.91
N/A
|
-0.49
+46%
|
-0.44
+10%
|
-0.41
+7%
|
-0.37
+10%
|
-0.22
+41%
|
-0.23
-5%
|
0.03
N/A
|
0.03
N/A
|
-0.03
N/A
|
0.01
N/A
|
-0.53
N/A
|
-0.14
+74%
|
-0.29
-107%
|
-0.17
+41%
|
-0.04
+76%
|
-0.07
-75%
|
-0.04
+43%
|
-0.03
+25%
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
0
N/A
|
0.02
N/A
|
0.04
+100%
|
0.08
+100%
|
0.12
+50%
|
0.14
+17%
|
0.15
+7%
|
0.15
N/A
|
0.14
-7%
|
0.12
-14%
|
0.1
-17%
|
0.07
-30%
|
0.05
-29%
|