Bewhere Holdings Inc
XTSX:BEW
Income Statement
Earnings Waterfall
Bewhere Holdings Inc
Income Statement
Bewhere Holdings Inc
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
|
| Revenue |
0
N/A
|
0
+55%
|
1
+89%
|
1
+102%
|
2
+27%
|
2
+23%
|
2
+10%
|
3
+15%
|
4
+37%
|
5
+25%
|
5
+22%
|
6
+16%
|
6
-4%
|
6
0%
|
6
+1%
|
6
+4%
|
7
+11%
|
7
+5%
|
8
+9%
|
8
+3%
|
9
+3%
|
9
+7%
|
10
+5%
|
10
+2%
|
10
+2%
|
10
+3%
|
11
+3%
|
11
+4%
|
12
+8%
|
13
+7%
|
14
+10%
|
16
+14%
|
18
+9%
|
18
+4%
|
19
+7%
|
20
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
|
| Gross Profit |
0
N/A
|
0
+57%
|
0
+144%
|
0
+91%
|
0
-21%
|
0
+42%
|
1
+9%
|
0
-3%
|
1
+39%
|
1
-13%
|
1
-16%
|
1
+13%
|
1
+50%
|
1
+19%
|
1
+21%
|
1
+14%
|
2
+19%
|
2
+5%
|
2
+17%
|
2
+5%
|
2
+7%
|
3
+13%
|
3
+10%
|
3
+16%
|
4
+7%
|
4
+9%
|
4
+5%
|
4
+6%
|
5
+7%
|
5
+6%
|
5
+7%
|
5
+3%
|
6
+7%
|
6
+4%
|
6
+0%
|
7
+10%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Research & Development |
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
(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)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
1
|
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
|
(0)
+67%
|
(0)
-2%
|
(0)
+4%
|
(2)
-301%
|
(2)
-4%
|
(2)
+2%
|
(2)
0%
|
(1)
+21%
|
(1)
-5%
|
(2)
-5%
|
(1)
+6%
|
(1)
+13%
|
(1)
+32%
|
(1)
+42%
|
(0)
+51%
|
(0)
+78%
|
0
N/A
|
0
+1 190%
|
0
+34%
|
0
+47%
|
0
+16%
|
0
-8%
|
0
+9%
|
0
-17%
|
0
+22%
|
0
+1%
|
1
+35%
|
1
+37%
|
1
+14%
|
1
+33%
|
2
+14%
|
2
+14%
|
2
-2%
|
1
-17%
|
2
+8%
|
|
| 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
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1)
|
(1)
|
0
|
(1)
|
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
|
|
| Pre-Tax Income |
(3)
N/A
|
(2)
+32%
|
(2)
-1%
|
(2)
+1%
|
(2)
+1%
|
(2)
-4%
|
(2)
+3%
|
(2)
+0%
|
(1)
+23%
|
(1)
-4%
|
(2)
-5%
|
(1)
+6%
|
(1)
+15%
|
(1)
+34%
|
(0)
+46%
|
(0)
+55%
|
(2)
-892%
|
(2)
+3%
|
(2)
+9%
|
(2)
+7%
|
0
N/A
|
0
+12%
|
0
+5%
|
1
+15%
|
1
-7%
|
1
+24%
|
1
-10%
|
1
+33%
|
1
+6%
|
1
+31%
|
2
+43%
|
2
+4%
|
1
-13%
|
1
-14%
|
1
-11%
|
1
+18%
|
|
| 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
|
0
|
0
|
0
|
2
|
2
|
2
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Net Income (Common) |
(3)
N/A
|
(2)
+32%
|
(2)
-1%
|
(2)
+1%
|
(2)
+1%
|
(2)
-4%
|
(2)
+3%
|
(2)
+0%
|
(1)
+23%
|
(1)
-4%
|
(2)
-5%
|
(1)
+6%
|
(1)
+15%
|
(1)
+34%
|
(0)
+46%
|
(0)
+55%
|
(2)
-892%
|
(2)
+3%
|
(2)
+9%
|
(2)
+7%
|
0
N/A
|
0
+12%
|
0
+5%
|
1
+15%
|
2
+269%
|
2
+4%
|
2
-3%
|
2
+3%
|
1
-74%
|
1
+39%
|
1
+43%
|
1
+4%
|
1
-29%
|
1
-28%
|
1
-4%
|
1
+24%
|
|
| EPS (Diluted) |
-0.07
N/A
|
-0.05
+29%
|
-0.05
N/A
|
-0.05
N/A
|
-0.03
+40%
|
-0.04
-33%
|
-0.04
N/A
|
-0.03
+25%
|
-0.02
+33%
|
-0.03
-50%
|
-0.02
+33%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
|