Select Sands Corp
XTSX:SNS
Income Statement
Earnings Waterfall
Select Sands Corp
Income Statement
Select Sands Corp
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Revenue |
0
N/A
|
1
N/A
|
3
+209%
|
9
+151%
|
15
+77%
|
20
+29%
|
27
+37%
|
26
-4%
|
20
-22%
|
16
-20%
|
8
-51%
|
5
-36%
|
4
-13%
|
6
+46%
|
5
-21%
|
7
+36%
|
10
+42%
|
10
0%
|
14
+50%
|
17
+16%
|
20
+17%
|
22
+13%
|
23
+2%
|
23
+0%
|
22
-3%
|
21
-5%
|
19
-10%
|
16
-17%
|
|
| Gross Profit | |||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
(1)
|
(3)
|
(7)
|
(12)
|
(15)
|
(20)
|
(19)
|
(15)
|
(13)
|
(8)
|
(7)
|
(7)
|
(9)
|
(8)
|
(9)
|
(10)
|
(9)
|
(13)
|
(15)
|
(18)
|
(20)
|
(20)
|
(20)
|
(19)
|
(19)
|
(18)
|
(15)
|
|
| Gross Profit |
0
N/A
|
(0)
N/A
|
0
N/A
|
2
+270%
|
3
+78%
|
5
+63%
|
7
+50%
|
7
-7%
|
5
-30%
|
3
-31%
|
0
-100%
|
(2)
N/A
|
(2)
-46%
|
(3)
-32%
|
(3)
-14%
|
(2)
+27%
|
(0)
+86%
|
0
N/A
|
2
+235%
|
2
+24%
|
2
-15%
|
2
+47%
|
3
+22%
|
3
+10%
|
3
-6%
|
3
-10%
|
2
-41%
|
1
-57%
|
|
| Operating Income | |||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Selling, General & Administrative |
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Operating Income |
(2)
N/A
|
(5)
-240%
|
(5)
N/A
|
(4)
+22%
|
(2)
+55%
|
0
N/A
|
3
+1 096%
|
2
-36%
|
1
-36%
|
(1)
N/A
|
(4)
-560%
|
(5)
-37%
|
(5)
-5%
|
(6)
-8%
|
(6)
-3%
|
(5)
+18%
|
(3)
+38%
|
(2)
+32%
|
(1)
+30%
|
(1)
+19%
|
(1)
-19%
|
(0)
+72%
|
(0)
+61%
|
0
N/A
|
0
+22%
|
(1)
N/A
|
(2)
-194%
|
(3)
-49%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(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
|
|
| Pre-Tax Income |
(2)
N/A
|
(5)
-87%
|
(5)
-12%
|
(5)
+5%
|
(4)
+18%
|
(1)
+72%
|
2
N/A
|
1
-27%
|
(0)
N/A
|
(2)
-9 462%
|
(5)
-185%
|
(7)
-37%
|
(7)
-12%
|
(8)
-5%
|
(8)
-3%
|
(7)
+17%
|
(3)
+57%
|
(2)
+24%
|
(1)
+67%
|
(0)
+44%
|
(2)
-309%
|
(1)
+38%
|
(1)
-14%
|
(1)
+15%
|
(1)
+14%
|
(1)
-38%
|
(2)
-95%
|
(3)
-38%
|
|
| Net Income | |||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
2
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(2)
|
(5)
|
(5)
|
(5)
|
(2)
|
1
|
4
|
3
|
(0)
|
(2)
|
(7)
|
(8)
|
(9)
|
(10)
|
(8)
|
(7)
|
(3)
|
(2)
|
(1)
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
|
| Net Income (Common) |
(2)
N/A
|
(5)
-87%
|
(5)
-12%
|
(5)
+5%
|
(2)
+67%
|
1
N/A
|
4
+195%
|
3
-12%
|
(0)
N/A
|
(2)
-290%
|
(7)
-253%
|
(8)
-28%
|
(9)
-10%
|
(10)
-7%
|
(8)
+19%
|
(7)
+17%
|
(3)
+57%
|
(2)
+24%
|
(1)
+67%
|
(0)
+44%
|
(2)
-309%
|
(1)
+38%
|
(1)
-14%
|
(1)
+15%
|
(1)
+14%
|
(1)
-38%
|
(2)
-95%
|
(3)
-38%
|
|
| EPS (Diluted) |
-0.04
N/A
|
-0.07
-75%
|
-0.07
N/A
|
-0.04
+43%
|
-0.02
+50%
|
0.01
N/A
|
0.04
+300%
|
0.04
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.07
-250%
|
-0.09
-29%
|
-0.1
-11%
|
-0.11
-10%
|
-0.09
+18%
|
-0.08
+11%
|
-0.03
+63%
|
-0.03
N/A
|
-0.01
+67%
|
0
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.03
-200%
|
-0.04
-33%
|
|