Datable Technology Corp
XTSX:DAC
Income Statement
Earnings Waterfall
Datable Technology Corp
Income Statement
Datable Technology Corp
| Nov-2013 | Feb-2014 | May-2014 | Aug-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+188%
|
0
+13%
|
0
+23%
|
0
+19%
|
0
+11%
|
1
+57%
|
1
+1%
|
1
+8%
|
1
+24%
|
1
+10%
|
1
+22%
|
1
+16%
|
1
+2%
|
1
+4%
|
1
-3%
|
1
-6%
|
1
-1%
|
1
+2%
|
2
+15%
|
2
+10%
|
2
-2%
|
2
-1%
|
2
+18%
|
2
+11%
|
2
+14%
|
3
+16%
|
4
+23%
|
4
+5%
|
4
+6%
|
4
-4%
|
4
+4%
|
4
0%
|
4
-9%
|
3
-7%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+250%
|
0
-7%
|
0
-47%
|
0
+218%
|
0
+27%
|
0
+57%
|
0
+3%
|
0
+8%
|
1
+14%
|
1
+18%
|
1
+11%
|
1
+18%
|
1
N/A
|
1
-5%
|
1
+2%
|
1
-7%
|
1
+5%
|
1
+13%
|
1
+13%
|
1
+8%
|
1
-4%
|
1
-3%
|
1
+8%
|
1
+4%
|
1
+7%
|
1
+6%
|
1
+0%
|
1
+1%
|
1
+2%
|
1
-9%
|
1
-6%
|
1
-4%
|
1
-2%
|
1
0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(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)
|
(2)
|
(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)
|
|
| 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
|
|
| Operating Income |
(0)
N/A
|
(0)
-29%
|
(0)
-44%
|
(0)
-31%
|
(1)
-232%
|
(2)
-53%
|
(2)
-27%
|
(3)
-32%
|
(2)
+19%
|
(2)
+8%
|
(2)
+12%
|
(2)
+4%
|
(2)
-1%
|
(2)
-3%
|
(2)
+4%
|
(2)
-14%
|
(2)
-13%
|
(2)
+4%
|
(2)
-5%
|
(2)
+10%
|
(2)
+15%
|
(2)
+2%
|
(2)
-14%
|
(2)
-10%
|
(2)
-6%
|
(3)
-7%
|
(3)
-7%
|
(3)
+5%
|
(3)
-12%
|
(3)
-16%
|
(4)
-10%
|
(4)
-18%
|
(5)
-6%
|
(4)
+4%
|
(4)
+8%
|
(4)
+5%
|
(3)
+19%
|
(3)
+18%
|
(2)
+16%
|
|
| 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)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| 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
|
|
| 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
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
-29%
|
(0)
-44%
|
(0)
-31%
|
(1)
-229%
|
(2)
-54%
|
(2)
-26%
|
(3)
-32%
|
(2)
+18%
|
(2)
+8%
|
(2)
+11%
|
(2)
+7%
|
(2)
-2%
|
(2)
-2%
|
(2)
+4%
|
(2)
-16%
|
(2)
-14%
|
(2)
+3%
|
(2)
-3%
|
(2)
+7%
|
(2)
+15%
|
(2)
+2%
|
(2)
-12%
|
(2)
-8%
|
(2)
-6%
|
(3)
-8%
|
(3)
-6%
|
(2)
+8%
|
(3)
-16%
|
(3)
-17%
|
(4)
-17%
|
(5)
-19%
|
(5)
-7%
|
(5)
+3%
|
(4)
+6%
|
(5)
-1%
|
(4)
+16%
|
(3)
+15%
|
(3)
+17%
|
|
| 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
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
-29%
|
(0)
-44%
|
(0)
-31%
|
(1)
-229%
|
(2)
-54%
|
(2)
-26%
|
(3)
-32%
|
(2)
+18%
|
(2)
+8%
|
(2)
+11%
|
(2)
+7%
|
(2)
-2%
|
(2)
-2%
|
(2)
+4%
|
(2)
-16%
|
(2)
-14%
|
(2)
+3%
|
(2)
-3%
|
(2)
+7%
|
(2)
+15%
|
(2)
+2%
|
(2)
-12%
|
(2)
-8%
|
(2)
-6%
|
(3)
-8%
|
(3)
-6%
|
(2)
+8%
|
(3)
-16%
|
(3)
-17%
|
(4)
-17%
|
(5)
-19%
|
(5)
-7%
|
(5)
+3%
|
(4)
+6%
|
(5)
-1%
|
(4)
+16%
|
(3)
+15%
|
(3)
+17%
|
|
| EPS (Diluted) |
-0.18
N/A
|
-0.23
-28%
|
-0.32
-39%
|
-0.31
+3%
|
-0.15
+52%
|
-0.24
-60%
|
-0.3
-25%
|
-0.39
-30%
|
-0.27
+31%
|
-0.24
+11%
|
-0.23
+4%
|
-0.2
+13%
|
-0.18
+10%
|
-0.12
+33%
|
-0.14
-17%
|
-0.14
N/A
|
-0.08
+43%
|
-0.08
N/A
|
-0.06
+25%
|
-0.07
-17%
|
-0.05
+29%
|
-0.04
+20%
|
-0.05
-25%
|
-0.04
+20%
|
-0.04
N/A
|
-0.04
N/A
|
-0.03
+25%
|
-0.27
-800%
|
-0.03
+89%
|
-0.03
N/A
|
-0.03
N/A
|
-0.33
-1 000%
|
-0.03
+91%
|
-0.03
N/A
|
-0.03
N/A
|
-0.27
-800%
|
-0.2
+26%
|
-0.15
+25%
|
-0.12
+20%
|
|