Zoomd Technologies Ltd
XTSX:ZOMD
Income Statement
Earnings Waterfall
Zoomd Technologies Ltd
Income Statement
Zoomd Technologies Ltd
| Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| 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
|
6
N/A
|
27
+358%
|
20
-26%
|
26
+28%
|
26
+3%
|
25
-4%
|
26
+1%
|
31
+21%
|
41
+30%
|
53
+30%
|
62
+18%
|
67
+8%
|
61
-9%
|
53
-13%
|
45
-14%
|
38
-16%
|
35
-7%
|
32
-9%
|
32
+0%
|
37
+16%
|
47
+26%
|
54
+16%
|
64
+17%
|
70
+9%
|
69
-1%
|
|
| 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
|
(4)
|
(19)
|
(14)
|
(18)
|
(18)
|
(18)
|
(17)
|
(21)
|
(28)
|
(36)
|
(43)
|
(47)
|
(43)
|
(36)
|
(30)
|
(24)
|
(22)
|
(20)
|
(20)
|
(23)
|
(29)
|
(33)
|
(38)
|
(40)
|
(39)
|
|
| 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
|
2
N/A
|
8
+318%
|
6
-23%
|
8
+29%
|
8
+2%
|
8
-1%
|
8
+5%
|
10
+23%
|
13
+25%
|
16
+27%
|
19
+15%
|
20
+6%
|
18
-8%
|
17
-9%
|
15
-8%
|
14
-10%
|
13
-2%
|
12
-11%
|
12
0%
|
14
+18%
|
18
+27%
|
22
+20%
|
26
+21%
|
29
+12%
|
29
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(11)
|
(11)
|
(15)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(16)
|
(17)
|
(19)
|
(19)
|
(18)
|
(16)
|
(13)
|
(12)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(12)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(8)
|
(9)
|
(8)
|
(9)
|
(8)
|
(10)
|
(10)
|
(10)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(5)
|
(4)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(2)
|
(2)
|
|
| 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
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
0
|
0
|
(2)
|
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
|
3
|
3
|
3
|
0
|
(0)
|
(1)
|
(1)
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(0)
-23%
|
(0)
N/A
|
(0)
-2%
|
(0)
+30%
|
(0)
+38%
|
(0)
-5%
|
(0)
-35%
|
(0)
+48%
|
(0)
-7%
|
(0)
-66%
|
(0)
+25%
|
(0)
-53%
|
(0)
-13%
|
(0)
+26%
|
(0)
+12%
|
(0)
-16%
|
(0)
+6%
|
(0)
-6%
|
(0)
-17%
|
(1)
-1 698%
|
(3)
-211%
|
(5)
-54%
|
(7)
-27%
|
(6)
+16%
|
(5)
+6%
|
(4)
+17%
|
(2)
+47%
|
0
N/A
|
3
+2 077%
|
5
+52%
|
4
-12%
|
2
-60%
|
(2)
N/A
|
(4)
-76%
|
(4)
-17%
|
(3)
+32%
|
(1)
+58%
|
0
N/A
|
3
+59 020%
|
6
+113%
|
9
+47%
|
14
+47%
|
16
+21%
|
17
+5%
|
|
| 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)
|
(3)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
1
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
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
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
-23%
|
(0)
N/A
|
(0)
-2%
|
(0)
+30%
|
(0)
+38%
|
(0)
-5%
|
(0)
-35%
|
(0)
+48%
|
(0)
-7%
|
(0)
-66%
|
(0)
+25%
|
(0)
-53%
|
(0)
-13%
|
(0)
+26%
|
(0)
+12%
|
(0)
-16%
|
(0)
+6%
|
(0)
-6%
|
(0)
-17%
|
(3)
-4 387%
|
(8)
-186%
|
(7)
+10%
|
(8)
-21%
|
(7)
+14%
|
(6)
+22%
|
(5)
+19%
|
(3)
+44%
|
(0)
+82%
|
2
N/A
|
4
+60%
|
3
-13%
|
1
-61%
|
(3)
N/A
|
(7)
-171%
|
(8)
-11%
|
(6)
+16%
|
(5)
+28%
|
(1)
+89%
|
2
N/A
|
6
+142%
|
9
+53%
|
13
+47%
|
17
+30%
|
18
+4%
|
|
| 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)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(8)
|
(7)
|
(8)
|
(7)
|
(6)
|
(5)
|
(3)
|
(0)
|
2
|
4
|
3
|
1
|
(3)
|
(7)
|
(8)
|
(7)
|
(5)
|
(1)
|
2
|
6
|
9
|
13
|
17
|
18
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
-23%
|
(0)
N/A
|
(0)
-2%
|
(0)
+30%
|
(0)
+38%
|
(0)
-5%
|
(0)
-35%
|
(0)
+48%
|
(0)
-7%
|
(0)
-66%
|
(0)
+25%
|
(0)
-53%
|
(0)
-13%
|
(0)
+26%
|
(0)
+12%
|
(0)
-16%
|
(0)
+6%
|
(0)
-6%
|
(0)
-17%
|
(3)
-4 387%
|
(8)
-186%
|
(7)
+10%
|
(8)
-21%
|
(7)
+14%
|
(6)
+22%
|
(5)
+19%
|
(3)
+44%
|
(0)
+82%
|
2
N/A
|
4
+60%
|
3
-13%
|
1
-67%
|
(3)
N/A
|
(7)
-154%
|
(8)
-11%
|
(7)
+18%
|
(5)
+29%
|
(1)
+88%
|
2
N/A
|
6
+143%
|
9
+53%
|
13
+47%
|
17
+30%
|
18
+4%
|
|
| EPS (Diluted) |
-0.29
N/A
|
-0.24
+17%
|
-0.23
+4%
|
-0.23
N/A
|
-0.16
+30%
|
-0.09
+44%
|
-0.1
-11%
|
-0.14
-40%
|
-0.07
+50%
|
-0.08
-14%
|
-0.12
-50%
|
-0.08
+33%
|
-0.13
-63%
|
-0.13
N/A
|
-0.09
+31%
|
-0.08
+11%
|
-0.1
-25%
|
-0.09
+10%
|
-0.1
-11%
|
-0.11
-10%
|
-0.02
+82%
|
-0.09
-350%
|
-0.09
N/A
|
-0.07
+22%
|
-0.06
+14%
|
-0.06
N/A
|
-0.05
+17%
|
-0.03
+40%
|
0
N/A
|
0.02
N/A
|
0.05
+150%
|
0.04
-20%
|
0.01
-75%
|
-0.03
N/A
|
-0.07
-133%
|
-0.08
-14%
|
-0.06
+25%
|
-0.04
+33%
|
0
N/A
|
0.03
N/A
|
0.06
+100%
|
0.08
+33%
|
0.12
+50%
|
0.16
+33%
|
0.16
N/A
|
|