Datametrex AI Ltd
XTSX:DM
Income Statement
Earnings Waterfall
Datametrex AI Ltd
Income Statement
Datametrex AI Ltd
| Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | 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
|
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
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
|
0
N/A
|
0
+150%
|
0
N/A
|
0
+128%
|
1
+141%
|
1
+156%
|
2
+42%
|
2
+12%
|
4
+90%
|
4
-13%
|
5
+30%
|
3
-29%
|
4
+9%
|
5
+43%
|
8
+60%
|
12
+46%
|
31
+147%
|
39
+28%
|
45
+15%
|
49
+9%
|
41
-17%
|
38
-7%
|
36
-4%
|
30
-16%
|
24
-23%
|
17
-28%
|
9
-45%
|
9
-10%
|
10
+15%
|
6
-35%
|
7
+12%
|
8
+7%
|
6
-15%
|
6
-6%
|
5
-21%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
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
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(6)
|
(9)
|
(17)
|
(21)
|
(25)
|
(28)
|
(25)
|
(23)
|
(19)
|
(20)
|
(17)
|
(14)
|
(11)
|
(8)
|
(7)
|
(5)
|
(5)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
| 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
|
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
+117%
|
0
N/A
|
1
N/A
|
2
+59%
|
2
-3%
|
2
+10%
|
1
-37%
|
1
+0%
|
2
+29%
|
3
+49%
|
3
+4%
|
14
+352%
|
18
+34%
|
20
+10%
|
21
+5%
|
16
-24%
|
15
-7%
|
17
+15%
|
10
-40%
|
7
-35%
|
3
-57%
|
(2)
N/A
|
1
N/A
|
3
+321%
|
1
-67%
|
2
+134%
|
5
+147%
|
3
-43%
|
3
-3%
|
2
-44%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(5)
|
(7)
|
(8)
|
(10)
|
(8)
|
(14)
|
(13)
|
(12)
|
(5)
|
(4)
|
(5)
|
(5)
|
(7)
|
(11)
|
(11)
|
(11)
|
(10)
|
(7)
|
(10)
|
(12)
|
(13)
|
(20)
|
(20)
|
(20)
|
(12)
|
(14)
|
(25)
|
(24)
|
(7)
|
(5)
|
(7)
|
(6)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(3)
|
(6)
|
(5)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(2)
|
(2)
|
(3)
|
(3)
|
(6)
|
(9)
|
(9)
|
(8)
|
(7)
|
(4)
|
(5)
|
(6)
|
(9)
|
(10)
|
(11)
|
(11)
|
(8)
|
(10)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
|
| 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)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(1)
|
(2)
|
(3)
|
(3)
|
(5)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| 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
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(1)
|
(7)
|
(6)
|
(5)
|
(1)
|
(1)
|
(16)
|
(16)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
(0)
N/A
|
(0)
N/A
|
(0)
+5%
|
(0)
+56%
|
(0)
N/A
|
(0)
-38%
|
(0)
-9%
|
(0)
-25%
|
(0)
-20%
|
(0)
+11%
|
(0)
-13%
|
(0)
+50%
|
(0)
+33%
|
(0)
+17%
|
(0)
+60%
|
(0)
-92%
|
(0)
+22%
|
(0)
N/A
|
(0)
N/A
|
(0)
-19%
|
(0)
-961%
|
(1)
-289%
|
(3)
-77%
|
(4)
-65%
|
(7)
-58%
|
(7)
-8%
|
(8)
-10%
|
(6)
+24%
|
(11)
-78%
|
(10)
+7%
|
(9)
+9%
|
(3)
+63%
|
(3)
+16%
|
(3)
+1%
|
(2)
+19%
|
(4)
-86%
|
3
N/A
|
7
+176%
|
9
+25%
|
11
+20%
|
9
-22%
|
5
-45%
|
5
+12%
|
(2)
N/A
|
(14)
-473%
|
(17)
-24%
|
(22)
-27%
|
(11)
+48%
|
(12)
-1%
|
(24)
-107%
|
(22)
+9%
|
(2)
+92%
|
(2)
-34%
|
(4)
-83%
|
(4)
+1%
|
|
| 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)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
4
|
2
|
1
|
1
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
(1)
|
(0)
|
(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
|
(1)
|
(1)
|
(1)
|
(14)
|
(13)
|
(25)
|
(25)
|
(12)
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(6)
|
0
|
0
|
0
|
(3)
|
(16)
|
0
|
0
|
(13)
|
(2)
|
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
|
0
|
0
|
(5)
|
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
|
1
|
1
|
1
|
2
|
1
|
2
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
1
|
1
|
1
|
1
|
3
|
2
|
2
|
2
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
N/A
|
(0)
+5%
|
(0)
+56%
|
(0)
N/A
|
(0)
-38%
|
(0)
-9%
|
(0)
-25%
|
(0)
-20%
|
(0)
+11%
|
(0)
-13%
|
(0)
+50%
|
(0)
+33%
|
(0)
+17%
|
(0)
+60%
|
(0)
-92%
|
(0)
+22%
|
(0)
N/A
|
(0)
N/A
|
(0)
-19%
|
(0)
-961%
|
(1)
-289%
|
(3)
-77%
|
(5)
-104%
|
(7)
-30%
|
(7)
-1%
|
(21)
-203%
|
(20)
+5%
|
(38)
-87%
|
(37)
+0%
|
(23)
+39%
|
(3)
+87%
|
(3)
+7%
|
(3)
+7%
|
(2)
+11%
|
(4)
-86%
|
7
N/A
|
9
+28%
|
10
+14%
|
12
+18%
|
4
-68%
|
2
-41%
|
4
+61%
|
(16)
N/A
|
(20)
-23%
|
(23)
-13%
|
(27)
-20%
|
(14)
+50%
|
(26)
-90%
|
(23)
+12%
|
(21)
+9%
|
(12)
+42%
|
(3)
+76%
|
(2)
+15%
|
(3)
-13%
|
|
| 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
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(5)
|
(7)
|
(7)
|
(21)
|
(19)
|
(37)
|
(37)
|
(22)
|
(3)
|
(3)
|
(2)
|
(2)
|
(5)
|
5
|
7
|
8
|
9
|
2
|
1
|
1
|
(17)
|
(21)
|
(23)
|
(27)
|
(14)
|
(24)
|
(21)
|
(19)
|
(10)
|
(1)
|
(1)
|
(1)
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
N/A
|
(0)
+5%
|
(0)
+56%
|
(0)
N/A
|
(0)
-38%
|
(0)
-9%
|
(0)
-25%
|
(0)
-20%
|
(0)
+11%
|
(0)
-13%
|
(0)
+50%
|
(0)
+33%
|
(0)
+17%
|
(0)
+60%
|
(0)
-92%
|
(0)
+22%
|
(0)
N/A
|
(0)
N/A
|
(0)
-19%
|
(0)
-961%
|
(1)
-289%
|
(3)
-77%
|
(5)
-103%
|
(7)
-29%
|
(7)
+1%
|
(21)
-208%
|
(19)
+7%
|
(37)
-89%
|
(37)
+0%
|
(22)
+40%
|
(3)
+87%
|
(3)
+7%
|
(2)
+6%
|
(2)
+10%
|
(5)
-126%
|
5
N/A
|
7
+33%
|
8
+9%
|
9
+19%
|
2
-78%
|
1
-74%
|
1
+155%
|
(17)
N/A
|
(21)
-21%
|
(23)
-12%
|
(27)
-14%
|
(14)
+49%
|
(24)
-76%
|
(21)
+13%
|
(19)
+10%
|
(10)
+46%
|
(3)
+70%
|
(3)
+13%
|
(3)
-12%
|
|
| EPS (Diluted) |
-1.48
N/A
|
-1.48
N/A
|
-1.4
+5%
|
-0.62
+56%
|
-0.62
N/A
|
-0.85
-37%
|
-0.93
-9%
|
-1.07
-15%
|
-0.93
+13%
|
-0.83
+11%
|
-0.98
-18%
|
-0.46
+53%
|
-0.31
+33%
|
-0.26
+16%
|
-0.1
+62%
|
-0.2
-100%
|
-0.15
+25%
|
-0.15
N/A
|
-0.15
N/A
|
-0.18
-20%
|
-0.22
-22%
|
-0.83
-277%
|
-1.03
-24%
|
-2.14
-108%
|
-1.03
+52%
|
-1.01
+2%
|
-3.12
-209%
|
-2.91
+7%
|
-4.89
-68%
|
-4.85
+1%
|
-2.92
+40%
|
-0.37
+87%
|
-0.33
+11%
|
-0.29
+12%
|
-0.25
+14%
|
-0.59
-136%
|
0.56
N/A
|
0.68
+21%
|
0.64
-6%
|
0.84
+31%
|
0.16
-81%
|
0.04
-75%
|
0.09
+125%
|
-1.34
N/A
|
-1.57
-17%
|
-1.78
-13%
|
-0.06
+97%
|
-1
-1 567%
|
-1.77
-77%
|
-1.35
+24%
|
-0.97
+28%
|
-0.5
+48%
|
-0.15
+70%
|
-0.09
+40%
|
-0.09
N/A
|
|