Diamond Estates Wines & Spirit Inc
XTSX:DWS
Income Statement
Earnings Waterfall
Diamond Estates Wines & Spirit Inc
Revenue
|
28.9m
CAD
|
Cost of Revenue
|
-21.4m
CAD
|
Gross Profit
|
7.5m
CAD
|
Operating Expenses
|
-15.8m
CAD
|
Operating Income
|
-8.3m
CAD
|
Other Expenses
|
-6m
CAD
|
Net Income
|
-14.3m
CAD
|
Income Statement
Diamond Estates Wines & Spirit Inc
Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||
Revenue |
28
N/A
|
30
+6%
|
30
+0%
|
32
+7%
|
33
+2%
|
32
-4%
|
32
+1%
|
31
-4%
|
29
-6%
|
|
Gross Profit | ||||||||||
Cost of Revenue |
(18)
|
(20)
|
(20)
|
(21)
|
(21)
|
(22)
|
(22)
|
(21)
|
(21)
|
|
Gross Profit |
10
N/A
|
10
+3%
|
10
0%
|
11
+9%
|
12
+4%
|
10
-15%
|
10
-2%
|
9
-5%
|
8
-20%
|
|
Operating Income | ||||||||||
Operating Expenses |
(13)
|
(14)
|
(13)
|
(17)
|
(17)
|
(17)
|
(17)
|
(16)
|
(16)
|
|
Selling, General & Administrative |
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(14)
|
(14)
|
(14)
|
(13)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
(1)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Operating Income |
(3)
N/A
|
(4)
-36%
|
(3)
+22%
|
(5)
-77%
|
(5)
+0%
|
(7)
-21%
|
(7)
-5%
|
(7)
0%
|
(8)
-20%
|
|
Pre-Tax Income | ||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
|
Non-Reccuring Items |
3
|
2
|
0
|
2
|
(1)
|
(0)
|
0
|
(0)
|
(2)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(1)
N/A
|
(3)
-283%
|
(4)
-42%
|
(5)
-8%
|
(8)
-70%
|
(9)
-14%
|
(10)
-10%
|
(11)
-10%
|
(15)
-37%
|
|
Net Income | ||||||||||
Tax Provision |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(1)
|
(2)
|
(4)
|
(4)
|
(7)
|
(9)
|
(9)
|
(10)
|
(14)
|
|
Net Income (Common) |
(1)
N/A
|
(2)
-215%
|
(4)
-51%
|
(4)
-9%
|
(7)
-79%
|
(9)
-17%
|
(9)
-10%
|
(10)
-10%
|
(14)
-38%
|
|
EPS (Diluted) |
-0.03
N/A
|
-0.11
-267%
|
-0.15
-36%
|
-0.15
N/A
|
-0.28
-87%
|
-0.31
-11%
|
-0.34
-10%
|
-0.37
-9%
|
-0.37
N/A
|