Hunter Technology Corp
XTSX:HOC
Income Statement
Earnings Waterfall
Hunter Technology Corp
Income Statement
Hunter Technology Corp
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
9
N/A
|
10
+4%
|
10
+7%
|
10
-1%
|
10
-5%
|
9
-5%
|
8
-13%
|
6
-22%
|
5
-26%
|
3
-36%
|
1
-54%
|
1
-22%
|
1
-2%
|
1
-6%
|
1
+2%
|
1
+11%
|
1
+16%
|
1
-48%
|
0
-46%
|
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
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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 |
5
N/A
|
5
+10%
|
6
+13%
|
7
+16%
|
7
-1%
|
6
-8%
|
5
-16%
|
0
N/A
|
3
N/A
|
1
-47%
|
0
-86%
|
(0)
N/A
|
0
N/A
|
0
+50%
|
0
N/A
|
0
-22%
|
0
+17%
|
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
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(10)
|
(10)
|
(8)
|
(8)
|
(11)
|
(11)
|
(10)
|
(13)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(3)
|
(12)
|
(10)
|
(10)
|
(0)
|
(0)
|
|
| Selling, General & Administrative |
(9)
|
(8)
|
(6)
|
(6)
|
(9)
|
(9)
|
(8)
|
(9)
|
(5)
|
(5)
|
(5)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(9)
|
(9)
|
(9)
|
0
|
0
|
|
| Operating Income |
(5)
N/A
|
(5)
+12%
|
(2)
+65%
|
(1)
+40%
|
(4)
-280%
|
(4)
-10%
|
(5)
-11%
|
(6)
-32%
|
(4)
+36%
|
(4)
-10%
|
(5)
-18%
|
(5)
+0%
|
(5)
+2%
|
(5)
+9%
|
(5)
-3%
|
(4)
+17%
|
(4)
+3%
|
(3)
+33%
|
(2)
+38%
|
(1)
+42%
|
(0)
+78%
|
(1)
-385%
|
(1)
+1%
|
(1)
+2%
|
(1)
+10%
|
(1)
+4%
|
(1)
+4%
|
(1)
+25%
|
(0)
+16%
|
(0)
+3%
|
(1)
-8%
|
(1)
-115%
|
(2)
-87%
|
(4)
-96%
|
(5)
-15%
|
(3)
+32%
|
(12)
-285%
|
(10)
+16%
|
(10)
+7%
|
(0)
+96%
|
(0)
+75%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(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
|
(9)
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
1
|
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)
|
(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 |
(6)
N/A
|
(5)
+2%
|
(3)
+52%
|
(2)
+19%
|
(6)
-167%
|
(7)
-16%
|
(6)
+5%
|
(6)
-2%
|
(3)
+50%
|
(3)
-2%
|
(4)
-34%
|
(5)
-18%
|
(5)
+6%
|
(4)
+13%
|
(4)
-1%
|
(4)
+7%
|
(4)
+2%
|
(3)
+34%
|
(2)
+38%
|
(1)
+43%
|
(0)
+80%
|
(1)
-439%
|
(1)
+5%
|
(1)
-14%
|
(1)
+9%
|
(1)
+8%
|
(1)
+0%
|
(1)
+39%
|
(1)
+2%
|
(1)
+1%
|
(1)
-1%
|
(1)
-106%
|
(2)
-81%
|
(4)
-102%
|
(5)
-15%
|
(12)
-165%
|
(12)
+1%
|
(10)
+17%
|
(9)
+7%
|
(0)
+99%
|
(0)
-121%
|
|
| 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
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Income from Continuing Operations |
(6)
|
(5)
|
(3)
|
(2)
|
(6)
|
(7)
|
(6)
|
(6)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(11)
|
(11)
|
(9)
|
(9)
|
(0)
|
(0)
|
|
| Net Income (Common) |
(6)
N/A
|
(5)
+2%
|
(3)
+52%
|
(2)
+19%
|
(6)
-167%
|
(7)
-16%
|
(6)
+5%
|
(6)
-2%
|
(3)
+50%
|
(3)
-2%
|
(4)
-34%
|
(5)
-18%
|
(5)
+6%
|
(4)
+13%
|
(4)
-1%
|
(4)
+7%
|
(4)
+2%
|
(4)
+1%
|
(3)
+14%
|
(3)
+4%
|
(3)
+7%
|
(4)
-36%
|
(6)
-51%
|
(6)
+6%
|
(5)
+8%
|
(4)
+32%
|
(1)
+70%
|
(1)
+42%
|
(1)
+8%
|
(1)
-2%
|
(1)
+0%
|
(1)
-91%
|
(1)
-16%
|
(3)
-152%
|
(4)
-18%
|
(11)
-204%
|
(11)
+1%
|
(9)
+17%
|
(9)
+7%
|
(0)
+99%
|
(0)
-121%
|
|
| EPS (Diluted) |
-3.51
N/A
|
-3.42
+3%
|
-1.63
+52%
|
-1.33
+18%
|
-3.55
-167%
|
-4.07
-15%
|
-3.93
+3%
|
-4
-2%
|
-1.99
+50%
|
-1.96
+2%
|
-2.75
-40%
|
-2.16
+21%
|
-3.05
-41%
|
-0.52
+83%
|
-0.53
-2%
|
-9.27
-1 649%
|
-0.48
+95%
|
-0.47
+2%
|
-0.41
+13%
|
-5.26
-1 183%
|
-0.32
+94%
|
-0.25
+22%
|
-0.46
-84%
|
-6.27
-1 263%
|
-0.39
+94%
|
-0.18
+54%
|
-0.06
+67%
|
-0.61
-917%
|
-0.03
+95%
|
-0.03
N/A
|
-0.03
N/A
|
-0.99
-3 200%
|
-0.28
+72%
|
-1.41
-404%
|
-1.66
-18%
|
-5.06
-205%
|
-5.02
+1%
|
-4.15
+17%
|
-3.86
+7%
|
-0.03
+99%
|
-0.07
-133%
|
|