CloudMD Software & Services Inc
XTSX:DOC
Income Statement
Earnings Waterfall
CloudMD Software & Services Inc
Revenue
|
95.6m
CAD
|
Cost of Revenue
|
-60.8m
CAD
|
Gross Profit
|
34.8m
CAD
|
Operating Expenses
|
-55.5m
CAD
|
Operating Income
|
-20.7m
CAD
|
Other Expenses
|
-12.2m
CAD
|
Net Income
|
-32.9m
CAD
|
Income Statement
CloudMD Software & Services Inc
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 | |||||||||||||||||
Revenue |
7
N/A
|
10
+45%
|
10
+6%
|
12
+11%
|
15
+29%
|
21
+38%
|
34
+62%
|
69
+107%
|
102
+47%
|
135
+32%
|
160
+18%
|
148
-7%
|
114
-23%
|
117
+2%
|
99
-15%
|
96
-4%
|
|
Gross Profit | |||||||||||||||||
Cost of Revenue |
(4)
|
(6)
|
(6)
|
(7)
|
(9)
|
(13)
|
(21)
|
(45)
|
(68)
|
(91)
|
(109)
|
(101)
|
(74)
|
(77)
|
(64)
|
(61)
|
|
Gross Profit |
3
N/A
|
4
+37%
|
4
+1%
|
4
+6%
|
6
+29%
|
8
+35%
|
12
+58%
|
24
+98%
|
34
+40%
|
44
+29%
|
51
+16%
|
47
-7%
|
40
-15%
|
39
-2%
|
36
-9%
|
35
-3%
|
|
Operating Income | |||||||||||||||||
Operating Expenses |
(7)
|
(10)
|
(10)
|
(12)
|
(18)
|
(22)
|
(27)
|
(38)
|
(47)
|
(55)
|
(64)
|
(66)
|
(60)
|
(64)
|
(59)
|
(55)
|
|
Selling, General & Administrative |
(6)
|
(8)
|
(7)
|
(9)
|
(13)
|
(15)
|
(19)
|
(29)
|
(38)
|
(46)
|
(54)
|
(53)
|
(49)
|
(48)
|
(43)
|
(39)
|
|
Research & Development |
(1)
|
(1)
|
(2)
|
0
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(7)
|
(10)
|
(14)
|
(16)
|
(14)
|
(15)
|
(14)
|
(14)
|
|
Other Operating Expenses |
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(5)
|
(4)
|
(1)
|
1
|
4
|
8
|
8
|
7
|
2
|
0
|
0
|
|
Operating Income |
(4)
N/A
|
(6)
-35%
|
(6)
-7%
|
(8)
-28%
|
(12)
-59%
|
(15)
-19%
|
(15)
-2%
|
(14)
+8%
|
(13)
+7%
|
(11)
+15%
|
(14)
-24%
|
(18)
-36%
|
(20)
-8%
|
(25)
-25%
|
(24)
+6%
|
(21)
+12%
|
|
Pre-Tax Income | |||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
|
Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(5)
|
(7)
|
(16)
|
(18)
|
(53)
|
(137)
|
(131)
|
(133)
|
(95)
|
(11)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
|
Pre-Tax Income |
(5)
N/A
|
(6)
-36%
|
(7)
-6%
|
(8)
-29%
|
(14)
-64%
|
(17)
-26%
|
(21)
-18%
|
(22)
-6%
|
(30)
-39%
|
(30)
-1%
|
(69)
-126%
|
(158)
-129%
|
(154)
+2%
|
(159)
-4%
|
(120)
+24%
|
(33)
+73%
|
|
Net Income | |||||||||||||||||
Tax Provision |
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
(1)
|
(1)
|
(0)
|
1
|
5
|
5
|
5
|
5
|
|
Income from Continuing Operations |
(5)
|
(6)
|
(7)
|
(8)
|
(14)
|
(16)
|
(19)
|
(21)
|
(31)
|
(31)
|
(69)
|
(157)
|
(149)
|
(154)
|
(115)
|
(28)
|
|
Income to Minority Interest |
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
(5)
N/A
|
(6)
-34%
|
(7)
-5%
|
(9)
-29%
|
(14)
-58%
|
(16)
-18%
|
(19)
-20%
|
(21)
-8%
|
(31)
-47%
|
(31)
-1%
|
(69)
-123%
|
(160)
-131%
|
(158)
+1%
|
(159)
-1%
|
(122)
+23%
|
(33)
+73%
|
|
EPS (Diluted) |
-0.06
N/A
|
-0.08
-33%
|
-0.07
+13%
|
-0.09
-29%
|
-0.12
-33%
|
-0.09
+25%
|
-0.09
N/A
|
-0.08
+11%
|
-0.15
-88%
|
-0.11
+27%
|
-0.26
-136%
|
-0.55
-112%
|
-0.54
+2%
|
-0.53
+2%
|
-0.39
+26%
|
-0.1
+74%
|