biOasis Technologies Inc
XTSX:BTI
Income Statement
Earnings Waterfall
biOasis Technologies Inc
Revenue
|
269.4k
CAD
|
Operating Expenses
|
-3.3m
CAD
|
Operating Income
|
-3.1m
CAD
|
Other Expenses
|
198.2k
CAD
|
Net Income
|
-2.9m
CAD
|
Income Statement
biOasis Technologies Inc
Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | 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 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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
+427%
|
0
+0%
|
0
+32%
|
1
+12%
|
1
-7%
|
1
+13%
|
1
+3%
|
1
+2%
|
1
-3%
|
0
-29%
|
0
-33%
|
1
+387%
|
1
+4%
|
2
+10%
|
2
+25%
|
1
-53%
|
1
-33%
|
1
+0%
|
0
N/A
|
0
N/A
|
4
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+319%
|
0
+70%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
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
|
0
|
0
|
|
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)
-447%
|
(0)
-119%
|
(0)
+33%
|
(0)
+38%
|
0
N/A
|
0
+177%
|
0
+35%
|
0
+10%
|
0
-64%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
+34%
|
2
+11%
|
2
+25%
|
1
-53%
|
1
-33%
|
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
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(7)
|
(8)
|
(8)
|
(5)
|
(6)
|
0
|
0
|
(4)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
|
Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(6)
|
(5)
|
(3)
|
(4)
|
0
|
0
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Research & Development |
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(5)
N/A
|
(5)
+4%
|
(5)
-5%
|
(4)
+11%
|
(4)
+18%
|
(4)
-2%
|
(4)
-1%
|
(4)
+5%
|
(3)
+3%
|
(3)
+16%
|
(3)
-5%
|
(3)
+2%
|
(3)
+5%
|
(3)
+8%
|
(3)
-2%
|
(3)
-18%
|
(3)
-2%
|
(3)
+5%
|
(3)
+12%
|
(3)
-1%
|
(3)
-22%
|
(5)
-63%
|
(6)
-20%
|
(7)
-9%
|
(6)
+12%
|
(5)
+20%
|
(5)
-4%
|
(6)
-29%
|
(7)
-3%
|
(5)
+31%
|
(6)
-22%
|
0
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
(3)
-73%
|
(4)
-28%
|
(4)
-1%
|
(3)
+5%
|
(3)
+8%
|
(3)
+2%
|
|
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
|
(1)
|
0
|
1
|
0
|
1
|
1
|
(0)
|
0
|
|
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
|
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
|
2
|
(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
|
0
|
0
|
0
|
|
Pre-Tax Income |
(5)
N/A
|
(5)
-2%
|
(5)
+2%
|
(4)
+11%
|
(4)
+18%
|
(4)
-2%
|
(4)
-2%
|
(4)
+5%
|
(3)
+3%
|
(3)
+16%
|
(3)
-5%
|
(3)
+1%
|
(3)
+5%
|
(3)
+7%
|
(3)
-2%
|
(3)
-18%
|
(3)
-2%
|
(3)
+5%
|
(3)
+12%
|
(3)
-1%
|
(3)
-21%
|
(5)
-64%
|
(6)
-20%
|
(6)
+4%
|
(5)
+19%
|
(3)
+29%
|
(3)
+4%
|
(5)
-56%
|
(6)
-7%
|
(4)
+26%
|
(5)
-26%
|
0
N/A
|
0
N/A
|
1
N/A
|
(2)
N/A
|
(2)
-36%
|
(3)
-58%
|
(3)
+15%
|
(3)
+10%
|
(3)
-19%
|
(3)
+9%
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(6)
|
(6)
|
(5)
|
(3)
|
(3)
|
(5)
|
(6)
|
(4)
|
(5)
|
0
|
0
|
1
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Net Income (Common) |
(5)
N/A
|
(5)
-2%
|
(5)
+2%
|
(4)
+11%
|
(4)
+18%
|
(4)
-2%
|
(4)
-2%
|
(4)
+5%
|
(3)
+3%
|
(3)
+16%
|
(3)
-5%
|
(3)
+1%
|
(3)
+5%
|
(3)
+7%
|
(3)
-2%
|
(3)
-18%
|
(3)
-2%
|
(3)
+5%
|
(3)
+12%
|
(3)
-1%
|
(3)
-21%
|
(5)
-64%
|
(6)
-20%
|
(6)
+4%
|
(5)
+19%
|
(3)
+29%
|
(3)
+4%
|
(5)
-56%
|
(6)
-7%
|
(4)
+26%
|
(5)
-26%
|
0
N/A
|
0
N/A
|
1
N/A
|
(2)
N/A
|
(2)
-36%
|
(3)
-58%
|
(3)
+15%
|
(3)
+10%
|
(3)
-19%
|
(3)
+9%
|
|
EPS (Diluted) |
-0.13
N/A
|
-0.13
N/A
|
-0.13
N/A
|
-0.11
+15%
|
-0.09
+18%
|
-0.09
N/A
|
-0.09
N/A
|
-0.09
N/A
|
-0.09
N/A
|
-0.07
+22%
|
-0.08
-14%
|
-0.07
+13%
|
-0.06
+14%
|
-0.06
N/A
|
-0.05
+17%
|
-0.06
-20%
|
-0.06
N/A
|
-0.07
-17%
|
-0.05
+29%
|
-0.05
N/A
|
-0.06
-20%
|
-0.1
-67%
|
-0.12
-20%
|
-0.11
+8%
|
-0.09
+18%
|
-0.06
+33%
|
-0.05
+17%
|
-0.09
-80%
|
-0.09
N/A
|
-0.07
+22%
|
-0.08
-14%
|
0
N/A
|
0
N/A
|
0.01
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.05
-67%
|
-0.04
+20%
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|