Thunderbird Entertainment Group Inc
XTSX:TBRD
Income Statement
Earnings Waterfall
Thunderbird Entertainment Group Inc
Revenue
|
153.2m
CAD
|
Cost of Revenue
|
-118.7m
CAD
|
Gross Profit
|
34.4m
CAD
|
Operating Expenses
|
-38.4m
CAD
|
Operating Income
|
-3.9m
CAD
|
Other Expenses
|
-987k
CAD
|
Net Income
|
-4.9m
CAD
|
Income Statement
Thunderbird Entertainment Group Inc
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 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
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
|
12
N/A
|
33
+181%
|
58
+77%
|
62
+8%
|
81
+30%
|
89
+10%
|
81
-9%
|
101
+24%
|
99
-2%
|
107
+8%
|
112
+4%
|
127
+14%
|
132
+4%
|
131
-1%
|
149
+14%
|
158
+6%
|
216
+37%
|
217
+0%
|
167
-23%
|
200
+20%
|
153
-24%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(16)
|
(33)
|
(38)
|
(48)
|
(54)
|
(51)
|
(63)
|
(67)
|
(77)
|
(77)
|
(90)
|
(94)
|
(93)
|
(110)
|
(119)
|
(168)
|
(171)
|
(130)
|
(156)
|
(119)
|
|
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
|
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
|
6
N/A
|
16
+175%
|
25
+50%
|
24
-4%
|
33
+40%
|
35
+7%
|
30
-15%
|
38
+27%
|
32
-16%
|
30
-6%
|
35
+16%
|
37
+6%
|
38
+3%
|
38
+0%
|
39
+3%
|
39
-2%
|
49
+26%
|
46
-5%
|
37
-20%
|
45
+21%
|
34
-23%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(13)
|
(20)
|
(19)
|
(24)
|
(26)
|
(28)
|
(23)
|
(29)
|
(21)
|
(18)
|
(26)
|
(27)
|
(28)
|
(29)
|
(32)
|
(34)
|
(46)
|
(49)
|
(41)
|
(49)
|
(38)
|
|
Selling, General & Administrative |
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(8)
|
(14)
|
(17)
|
(16)
|
(20)
|
(21)
|
(16)
|
(19)
|
(12)
|
(9)
|
(17)
|
(18)
|
(19)
|
(20)
|
(21)
|
(22)
|
(30)
|
(32)
|
(28)
|
(34)
|
(27)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(6)
|
(7)
|
(8)
|
(10)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(11)
|
(12)
|
(16)
|
(17)
|
(13)
|
(16)
|
(11)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
1
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
0
N/A
|
(0)
N/A
|
(0)
-7%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+6%
|
(0)
-7%
|
(0)
+10%
|
(0)
-45%
|
(0)
-19%
|
(0)
+4%
|
(0)
-7%
|
(0)
+22%
|
(0)
+15%
|
(0)
-6%
|
(0)
+17%
|
(1)
-262%
|
(1)
+2%
|
(1)
-2%
|
(7)
-1 216%
|
(3)
+53%
|
6
N/A
|
(0)
N/A
|
7
N/A
|
8
+11%
|
7
-10%
|
9
+28%
|
11
+29%
|
12
+9%
|
9
-25%
|
10
+13%
|
10
-4%
|
9
-14%
|
7
-15%
|
4
-39%
|
2
-46%
|
(3)
N/A
|
(4)
-39%
|
(5)
-4%
|
(4)
+13%
|
|
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)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
|
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
|
(5)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
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)
|
|
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)
N/A
|
(0)
-6%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+6%
|
(0)
-7%
|
(0)
+7%
|
(0)
-41%
|
(0)
-19%
|
(0)
+4%
|
(0)
-12%
|
(0)
+26%
|
(0)
+25%
|
(0)
N/A
|
(0)
+28%
|
(0)
-352%
|
(0)
N/A
|
(1)
-2%
|
(7)
-1 315%
|
(3)
+53%
|
0
N/A
|
(1)
N/A
|
6
N/A
|
7
+14%
|
6
-19%
|
8
+32%
|
10
+32%
|
10
+5%
|
8
-21%
|
9
+11%
|
9
-2%
|
7
-17%
|
6
-21%
|
3
-48%
|
0
-94%
|
(6)
N/A
|
(7)
-21%
|
(8)
-13%
|
(6)
+23%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
1
|
2
|
2
|
1
|
|
Income from Continuing Operations |
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(7)
|
(4)
|
(2)
|
(2)
|
4
|
6
|
4
|
6
|
7
|
7
|
6
|
6
|
6
|
5
|
4
|
2
|
0
|
(4)
|
(5)
|
(6)
|
(5)
|
|
Income to Minority Interest |
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
|
|
Net Income (Common) |
0
N/A
|
(0)
N/A
|
(0)
-6%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+6%
|
(0)
-7%
|
(0)
+7%
|
(0)
-41%
|
(0)
-19%
|
(0)
+4%
|
(0)
-12%
|
(0)
+26%
|
(0)
+25%
|
(0)
N/A
|
(0)
+28%
|
(0)
-352%
|
(0)
N/A
|
(1)
-2%
|
(7)
-1 217%
|
(4)
+36%
|
(3)
+33%
|
(3)
+5%
|
3
N/A
|
4
+35%
|
3
-23%
|
4
+46%
|
7
+48%
|
7
+10%
|
6
-20%
|
6
+9%
|
6
-4%
|
5
-25%
|
4
-21%
|
2
-50%
|
0
-88%
|
(4)
N/A
|
(5)
-20%
|
(6)
-15%
|
(5)
+14%
|
|
EPS (Diluted) |
0
N/A
|
-0.25
N/A
|
-0.13
+48%
|
-0.13
N/A
|
0
N/A
|
-0.12
N/A
|
-0.11
+8%
|
-0.11
N/A
|
-0.1
+9%
|
-0.12
-20%
|
-0.13
-8%
|
-0.08
+38%
|
-0.11
-38%
|
-0.07
+36%
|
-0.05
+29%
|
-0.05
N/A
|
-0.04
+20%
|
-0.16
-300%
|
-0.16
N/A
|
-0.16
N/A
|
-0.2
-25%
|
-0.08
+60%
|
-0.07
+13%
|
-0.05
+29%
|
0.06
N/A
|
0.07
+17%
|
0.06
-14%
|
0.08
+33%
|
0.14
+75%
|
0.15
+7%
|
0.11
-27%
|
0.12
+9%
|
0.12
N/A
|
0.09
-25%
|
0.07
-22%
|
0.03
-57%
|
0
N/A
|
-0.08
N/A
|
-0.1
-25%
|
-0.11
-10%
|
-0.1
+9%
|