Uniserve Communications Corp
XTSX:USS
Income Statement
Earnings Waterfall
Uniserve Communications Corp
Revenue
|
6m
CAD
|
Cost of Revenue
|
-3.1m
CAD
|
Gross Profit
|
2.9m
CAD
|
Operating Expenses
|
-3.1m
CAD
|
Operating Income
|
-216.8k
CAD
|
Other Expenses
|
26.1k
CAD
|
Net Income
|
-190.7k
CAD
|
Income Statement
Uniserve Communications Corp
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
6
N/A
|
6
-1%
|
6
N/A
|
6
0%
|
6
-1%
|
6
-1%
|
6
-1%
|
6
0%
|
6
+1%
|
6
+1%
|
6
+2%
|
7
+4%
|
7
+9%
|
7
-2%
|
8
+7%
|
8
+4%
|
9
+9%
|
9
+2%
|
10
+9%
|
10
+8%
|
11
+7%
|
12
+10%
|
11
-9%
|
11
-4%
|
10
-8%
|
12
+25%
|
12
-6%
|
11
-7%
|
10
-9%
|
8
-18%
|
8
-1%
|
8
+2%
|
8
+4%
|
8
-9%
|
8
-1%
|
8
0%
|
7
-5%
|
7
-10%
|
6
-3%
|
6
-4%
|
6
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(7)
|
(6)
|
(6)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Gross Profit |
3
N/A
|
3
-8%
|
3
N/A
|
3
-6%
|
3
0%
|
3
+8%
|
3
+1%
|
3
N/A
|
3
+2%
|
3
-1%
|
3
+1%
|
3
+0%
|
3
+2%
|
3
+6%
|
4
+2%
|
4
+4%
|
4
+22%
|
4
-13%
|
4
+4%
|
4
+8%
|
4
-10%
|
5
+15%
|
5
+0%
|
4
-5%
|
4
-5%
|
4
+3%
|
4
-7%
|
4
-7%
|
3
-6%
|
3
-3%
|
3
+1%
|
4
+4%
|
4
+1%
|
3
-6%
|
3
+0%
|
3
-1%
|
3
-5%
|
3
-4%
|
3
-2%
|
3
-4%
|
3
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(4)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Selling, General & Administrative |
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
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
|
0
|
|
Operating Income |
(1)
N/A
|
(1)
-33%
|
1
N/A
|
1
+22%
|
(1)
N/A
|
(0)
+76%
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-77%
|
(0)
+61%
|
(0)
+80%
|
(0)
-386%
|
(0)
+64%
|
(1)
-418%
|
(1)
-123%
|
(2)
-26%
|
(3)
-69%
|
(4)
-16%
|
(3)
+1%
|
(3)
+5%
|
(3)
+25%
|
(2)
+25%
|
(2)
-10%
|
(2)
-16%
|
(2)
+31%
|
(1)
+15%
|
(0)
+68%
|
0
N/A
|
0
+703%
|
1
+108%
|
1
+17%
|
1
+3%
|
0
-51%
|
0
-39%
|
0
-42%
|
0
-70%
|
(0)
N/A
|
(0)
+71%
|
(0)
-33 123%
|
(0)
-25%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
Non-Reccuring Items |
(0)
|
2
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
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
|
2
|
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
|
(0)
+94%
|
0
N/A
|
0
+150%
|
1
+195%
|
(0)
N/A
|
(0)
+35%
|
(0)
-62%
|
0
N/A
|
(1)
N/A
|
(1)
-4%
|
(1)
+26%
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-583%
|
(1)
-55%
|
(4)
-216%
|
(5)
-20%
|
(5)
0%
|
(5)
-3%
|
(2)
+60%
|
(1)
+42%
|
(1)
-10%
|
(2)
-61%
|
(3)
-70%
|
(3)
+4%
|
(2)
+28%
|
(1)
+42%
|
0
N/A
|
1
+278%
|
1
+37%
|
1
+7%
|
0
-49%
|
0
-39%
|
0
-48%
|
0
-76%
|
0
-54%
|
(0)
N/A
|
(0)
-4 816%
|
(0)
-12%
|
|
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
|
0
|
0
|
|
Income from Continuing Operations |
(2)
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(4)
|
(5)
|
(5)
|
(5)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
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) |
(2)
N/A
|
0
N/A
|
0
+162%
|
0
+35%
|
1
+85%
|
(0)
N/A
|
(0)
+35%
|
(0)
-62%
|
0
N/A
|
1
N/A
|
(1)
N/A
|
(1)
+26%
|
(1)
N/A
|
(0)
+90%
|
(0)
-152%
|
(1)
-350%
|
(1)
-56%
|
4
N/A
|
(5)
N/A
|
(5)
-2%
|
(5)
-3%
|
(2)
+59%
|
(1)
+42%
|
(1)
-10%
|
(2)
-61%
|
(3)
-70%
|
(3)
+4%
|
(2)
+28%
|
(1)
+42%
|
0
N/A
|
1
+278%
|
1
+37%
|
1
+7%
|
0
-49%
|
0
-39%
|
0
-48%
|
0
-76%
|
0
-54%
|
(0)
N/A
|
(0)
-4 816%
|
(0)
-12%
|
|
EPS (Diluted) |
-2.16
N/A
|
0.13
N/A
|
0.3
+131%
|
0.38
+27%
|
0.73
+92%
|
-0.32
N/A
|
-0.09
+72%
|
-0.14
-56%
|
0
N/A
|
0.29
N/A
|
-0.22
N/A
|
-0.17
+23%
|
-0.14
+18%
|
-0.01
+93%
|
-0.01
N/A
|
-0.06
-500%
|
-0.11
-83%
|
0.33
N/A
|
-0.26
N/A
|
-0.23
+12%
|
-0.23
N/A
|
-0.09
+61%
|
-0.05
+44%
|
-0.03
+40%
|
-0.03
N/A
|
-0.07
-133%
|
-0.06
+14%
|
-0.04
+33%
|
-0.02
+50%
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
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
|