Prodigy Ventures Inc
XTSX:PGV
Income Statement
Earnings Waterfall
Prodigy Ventures Inc
Revenue
|
9.1m
CAD
|
Cost of Revenue
|
-5.4m
CAD
|
Gross Profit
|
3.7m
CAD
|
Operating Expenses
|
-15.4m
CAD
|
Operating Income
|
-11.7m
CAD
|
Other Expenses
|
9m
CAD
|
Net Income
|
-2.7m
CAD
|
Income Statement
Prodigy Ventures Inc
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 |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
0
N/A
|
1
N/A
|
1
N/A
|
2
+303%
|
6
+164%
|
8
+23%
|
10
+36%
|
11
+5%
|
11
+2%
|
11
+3%
|
12
+4%
|
12
+1%
|
12
+2%
|
13
+4%
|
14
+8%
|
15
+12%
|
17
+11%
|
18
+8%
|
19
+7%
|
20
+3%
|
20
+2%
|
20
-2%
|
19
-6%
|
17
-7%
|
16
-8%
|
15
-7%
|
14
-6%
|
14
-3%
|
13
-1%
|
14
+0%
|
14
+2%
|
14
+0%
|
2
-87%
|
9
+427%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(12)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(14)
|
(14)
|
(13)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(1)
|
(5)
|
|
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
|
1
N/A
|
2
+144%
|
3
+30%
|
4
+29%
|
4
-1%
|
4
-2%
|
4
-1%
|
4
+3%
|
4
-1%
|
4
-4%
|
4
-2%
|
4
+2%
|
4
+4%
|
4
+8%
|
5
+11%
|
5
+12%
|
6
+9%
|
6
+2%
|
6
-2%
|
5
-7%
|
5
-8%
|
5
-4%
|
4
-7%
|
4
-7%
|
4
-1%
|
4
+2%
|
4
+6%
|
4
+5%
|
4
+0%
|
1
-74%
|
4
+222%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(15)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(7)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
|
Operating Income |
(0)
N/A
|
(0)
-33%
|
(0)
-25%
|
(0)
+20%
|
(0)
-25%
|
(0)
+40%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
+2 600%
|
1
+194%
|
1
+52%
|
2
+25%
|
1
-3%
|
1
-12%
|
1
-23%
|
1
-13%
|
1
-16%
|
1
-25%
|
0
-39%
|
0
-12%
|
0
-3%
|
0
-3%
|
0
+62%
|
0
+3%
|
1
+27%
|
1
-10%
|
0
-37%
|
0
-17%
|
0
+9%
|
1
+168%
|
1
+4%
|
1
-21%
|
0
-98%
|
(1)
N/A
|
(1)
-36%
|
(1)
-21%
|
(1)
-1%
|
(3)
-143%
|
(12)
-246%
|
|
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)
|
(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
|
0
|
0
|
(3)
|
(3)
|
(4)
|
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 |
(0)
N/A
|
(0)
-33%
|
(0)
-25%
|
(0)
+20%
|
(0)
-25%
|
(0)
+40%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
+2 500%
|
1
+197%
|
1
+53%
|
1
+25%
|
1
-3%
|
1
-12%
|
1
-22%
|
1
-13%
|
1
-19%
|
1
-28%
|
0
-41%
|
0
-13%
|
0
+4%
|
0
-1%
|
0
+62%
|
0
+1%
|
1
+27%
|
0
-12%
|
0
-39%
|
0
-17%
|
0
+11%
|
1
+174%
|
1
+3%
|
1
-23%
|
(0)
N/A
|
(1)
-2 255%
|
(1)
-35%
|
(4)
-241%
|
(4)
+0%
|
(7)
-89%
|
(12)
-57%
|
|
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
|
1
|
1
|
|
Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(4)
|
(4)
|
(7)
|
(11)
|
|
Net Income (Common) |
(0)
N/A
|
(0)
-33%
|
(0)
-25%
|
(0)
+20%
|
(0)
-25%
|
(0)
+40%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
+1 700%
|
1
+212%
|
1
+50%
|
1
+26%
|
1
-3%
|
1
-13%
|
1
-22%
|
1
-14%
|
0
-18%
|
0
-29%
|
0
-40%
|
0
-14%
|
0
+0%
|
0
-3%
|
0
+69%
|
0
+2%
|
0
+30%
|
0
-13%
|
0
-42%
|
0
-24%
|
0
+9%
|
1
+216%
|
1
+3%
|
0
-25%
|
(0)
N/A
|
(1)
-498%
|
(1)
-37%
|
(4)
-226%
|
(4)
-1%
|
(5)
-38%
|
(3)
+50%
|
|
EPS (Diluted) |
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0.01
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
|
-0.01
N/A
|
-0.01
N/A
|
-0.03
-200%
|
-0.03
N/A
|
-0.05
-67%
|
-0.01
+80%
|