Boat Rocker Media Inc
TSX:BRMI

Watchlist Manager
Boat Rocker Media Inc Logo
Boat Rocker Media Inc
TSX:BRMI
Watchlist
Price: 0.62 CAD Market Closed
Market Cap: 35m CAD
Have any thoughts about
Boat Rocker Media Inc?
Write Note

Income Statement

Earnings Waterfall
Boat Rocker Media Inc

Revenue
192.4m CAD
Cost of Revenue
-132.3m CAD
Gross Profit
60m CAD
Operating Expenses
-75.7m CAD
Operating Income
-15.7m CAD
Other Expenses
28.1m CAD
Net Income
12.4m CAD

Income Statement
Boat Rocker Media Inc

Rotate your device to view
Income Statement
Currency: CAD
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
Revenue
Revenue
180
N/A
227
+26%
186
-18%
248
+33%
374
+50%
580
+55%
575
-1%
578
+1%
455
-21%
304
-33%
337
+11%
400
+19%
522
+30%
475
-9%
439
-8%
357
-19%
192
-46%
Gross Profit
Cost of Revenue
(119)
(152)
(124)
(167)
(286)
(478)
(475)
(468)
(336)
(182)
(210)
(277)
(392)
(360)
(330)
(264)
(132)
Gross Profit
61
N/A
75
+24%
62
-18%
82
+32%
87
+7%
103
+18%
100
-3%
110
+10%
119
+8%
122
+3%
127
+4%
123
-3%
130
+5%
116
-11%
109
-6%
94
-14%
60
-36%
Operating Income
Operating Expenses
(86)
(98)
(81)
(107)
(104)
(106)
(105)
(100)
(102)
(106)
(105)
(112)
(109)
(105)
(112)
(102)
(76)
Selling, General & Administrative
(60)
(71)
(62)
(82)
(84)
(91)
(90)
(93)
(95)
(93)
(93)
(93)
(92)
(91)
(84)
(76)
(66)
Depreciation & Amortization
(15)
(19)
(14)
(19)
(19)
(19)
(18)
(18)
(18)
(20)
(19)
(19)
(18)
(14)
(13)
(11)
(9)
Other Operating Expenses
(12)
(9)
(5)
(5)
(2)
3
3
10
10
7
7
0
0
0
(15)
(15)
(0)
Operating Income
(26)
N/A
(23)
+9%
(20)
+16%
(25)
-27%
(17)
+32%
(3)
+81%
(5)
-48%
10
N/A
17
+70%
17
-2%
22
+31%
11
-48%
20
+76%
10
-49%
(3)
N/A
(8)
-158%
(16)
-95%
Pre-Tax Income
Interest Income Expense
(7)
(7)
3
0
(0)
(5)
(9)
(10)
(12)
(9)
(11)
(11)
(11)
(15)
(12)
(12)
(10)
Non-Reccuring Items
(13)
(13)
(11)
(11)
2
2
0
0
0
0
0
0
(15)
(15)
0
0
(8)
Gain/Loss on Disposition of Assets
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
(42)
N/A
(42)
+0%
(26)
+39%
(34)
-31%
(14)
+60%
(6)
+56%
(14)
-134%
(1)
+96%
5
N/A
7
+51%
11
+48%
1
-91%
(6)
N/A
(20)
-218%
(15)
+24%
(20)
-30%
(34)
-75%
Net Income
Tax Provision
(1)
(2)
(3)
(3)
(2)
(6)
(6)
(5)
(5)
(5)
(6)
(7)
(12)
(7)
(7)
(7)
(2)
Income from Continuing Operations
(43)
(44)
(28)
(37)
(16)
(12)
(19)
(6)
(0)
2
5
(6)
(18)
(27)
(22)
(27)
(37)
Income to Minority Interest
(3)
(5)
(5)
(7)
(8)
(9)
(8)
(8)
(9)
(9)
(10)
(9)
(8)
(5)
(4)
(2)
(2)
Net Income (Common)
(46)
N/A
(49)
-5%
(33)
+32%
(44)
-35%
(24)
+46%
(21)
+14%
(27)
-32%
(14)
+48%
(9)
+37%
(8)
+16%
(6)
+25%
(15)
-164%
(26)
-74%
(32)
-24%
(25)
+23%
21
N/A
12
-42%
EPS (Diluted)
-1.42
N/A
-1.49
-5%
-1.04
+30%
-0.79
+24%
-0.42
+47%
-0.41
+2%
-0.49
-20%
-0.25
+49%
-0.16
+36%
-0.13
+19%
-0.1
+23%
-0.26
-160%
-0.46
-77%
-0.57
-24%
-0.46
+19%
0.37
N/A
0.21
-43%

See Also

Discover More