Heroux Devtek Inc
TSX:HRX

Watchlist Manager
Heroux Devtek Inc Logo
Heroux Devtek Inc
TSX:HRX
Watchlist
Price: 31.78 CAD
Market Cap: 1.1B CAD
Have any thoughts about
Heroux Devtek Inc?
Write Note

Income Statement

Earnings Waterfall
Heroux Devtek Inc

Revenue
694.7m CAD
Cost of Revenue
-555.1m CAD
Gross Profit
139.6m CAD
Operating Expenses
-59.4m CAD
Operating Income
80.2m CAD
Other Expenses
-28.1m CAD
Net Income
52.2m CAD

Income Statement
Heroux Devtek Inc

Rotate your device to view
Income Statement
Currency: CAD
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 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
323
N/A
350
+8%
365
+4%
377
+3%
387
+3%
395
+2%
407
+3%
404
-1%
401
-1%
403
+0%
407
+1%
398
-2%
396
0%
395
0%
387
-2%
386
0%
392
+2%
439
+12%
484
+10%
542
+12%
591
+9%
604
+2%
613
+1%
598
-2%
590
-1%
583
-1%
571
-2%
569
0%
563
-1%
544
-3%
536
-1%
524
-2%
525
+0%
535
+2%
544
+2%
570
+5%
579
+2%
602
+4%
630
+5%
663
+5%
695
+5%
Gross Profit
Cost of Revenue
(270)
(293)
(306)
(315)
(321)
(326)
(333)
(330)
(329)
(334)
(339)
(333)
(334)
(331)
(325)
(324)
(328)
(367)
(401)
(447)
(490)
(501)
(510)
(498)
(491)
(483)
(476)
(473)
(466)
(453)
(445)
(442)
(447)
(458)
(470)
(489)
(494)
(507)
(519)
(537)
(555)
Gross Profit
53
N/A
57
+9%
59
+3%
62
+4%
66
+7%
70
+5%
74
+7%
74
-1%
72
-2%
69
-4%
68
-2%
65
-5%
62
-4%
63
+1%
61
-3%
62
+0%
63
+3%
73
+14%
83
+15%
94
+13%
101
+7%
103
+2%
103
+0%
99
-4%
98
-1%
100
+1%
95
-5%
96
+1%
97
+1%
90
-7%
91
+1%
82
-10%
78
-5%
77
-2%
74
-4%
81
+10%
85
+5%
94
+11%
111
+18%
127
+14%
140
+10%
Operating Income
Operating Expenses
(27)
(29)
(32)
(32)
(34)
(35)
(35)
(35)
(35)
(34)
(29)
(28)
(28)
(29)
(31)
(31)
(32)
(35)
(41)
(46)
(49)
(50)
(50)
(50)
(49)
(49)
(48)
(47)
(47)
(45)
(45)
(44)
(42)
(45)
(48)
(48)
(52)
(51)
(55)
(58)
(59)
Selling, General & Administrative
(27)
(29)
(32)
(32)
(34)
(35)
(35)
(35)
(35)
(34)
(29)
(28)
(28)
(29)
(31)
(31)
(32)
(35)
(41)
(46)
(49)
(50)
(50)
(50)
(49)
(49)
(48)
(47)
(47)
(45)
(45)
(45)
(44)
(47)
(48)
(50)
(53)
(52)
(55)
(58)
(59)
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
1
1
0
2
0
0
0
0
0
Operating Income
26
N/A
28
+10%
28
-1%
30
+8%
32
+9%
34
+6%
40
+15%
39
-1%
38
-4%
35
-7%
39
+11%
37
-6%
34
-7%
34
N/A
30
-10%
30
-1%
31
+3%
38
+21%
42
+13%
48
+14%
53
+9%
53
+2%
53
-1%
50
-6%
50
N/A
51
+2%
47
-8%
49
+5%
50
+2%
45
-10%
46
+2%
38
-17%
36
-7%
32
-11%
25
-21%
33
+33%
34
+1%
43
+28%
56
+29%
68
+22%
80
+18%
Pre-Tax Income
Interest Income Expense
(3)
(4)
(3)
(3)
(3)
(2)
(5)
(5)
(4)
(3)
(8)
(8)
(8)
(8)
(4)
(4)
(4)
(5)
(8)
(9)
(11)
(12)
(11)
(11)
(12)
(12)
(11)
(9)
(7)
(5)
(6)
(6)
(7)
(9)
(9)
(11)
(11)
(12)
(14)
(14)
(16)
Non-Reccuring Items
(8)
(16)
(23)
(24)
(23)
(15)
(1)
(0)
3
6
6
6
1
(2)
(5)
(5)
(6)
(8)
(4)
(4)
(3)
(1)
(80)
(85)
(88)
(88)
(10)
(4)
(1)
0
1
0
0
0
2
0
0
0
3
2
(2)
Total Other Income
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
(1)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
0
(0)
(1)
(0)
1
1
1
0
(0)
(0)
(0)
(0)
(0)
(1)
Pre-Tax Income
14
N/A
7
-46%
1
-91%
1
+100%
5
+250%
17
+237%
32
+95%
33
+3%
36
+9%
37
+3%
36
-3%
34
-5%
28
-20%
24
-12%
21
-14%
21
-1%
21
+1%
24
+14%
30
+28%
34
+13%
38
+12%
40
+4%
(38)
N/A
(47)
-24%
(50)
-7%
(50)
+0%
26
N/A
37
+40%
42
+15%
40
-5%
40
+2%
33
-19%
29
-11%
23
-21%
19
-19%
23
+22%
23
-1%
31
+39%
45
+45%
56
+24%
62
+10%
Net Income
Tax Provision
(3)
(1)
3
3
2
(1)
(6)
(6)
(5)
(5)
(4)
(4)
(3)
(8)
(2)
(7)
(8)
(4)
(4)
(5)
(6)
(6)
(9)
(11)
(11)
(11)
(6)
(9)
(11)
(10)
(8)
(6)
(5)
(4)
(5)
(6)
(6)
(7)
(7)
(9)
(10)
Income from Continuing Operations
11
6
3
4
7
16
27
27
31
32
32
31
24
17
19
13
13
20
26
29
32
33
(47)
(58)
(61)
(61)
20
28
32
29
32
26
24
19
14
17
17
24
38
47
52
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
11
N/A
6
-42%
3
-48%
4
+34%
7
+63%
16
+127%
27
+67%
27
+3%
31
+13%
32
+4%
32
-1%
31
-4%
24
-21%
17
-31%
14
-18%
13
-3%
13
+1%
20
+51%
26
+31%
29
+11%
33
+11%
34
+4%
(50)
N/A
(58)
-16%
(61)
-5%
(61)
0%
20
N/A
28
+41%
32
+14%
30
-7%
33
+9%
27
-18%
24
-11%
19
-20%
14
-27%
17
+22%
17
-1%
24
+43%
38
+60%
47
+22%
52
+11%
EPS (Diluted)
0.29
N/A
0.16
-45%
0.09
-44%
0.12
+33%
0.2
+67%
0.44
+120%
0.74
+68%
0.75
+1%
0.84
+12%
0.88
+5%
0.88
N/A
0.85
-3%
0.68
-20%
0.47
-31%
0.37
-21%
0.37
N/A
0.37
N/A
0.55
+49%
0.73
+33%
0.8
+10%
0.89
+11%
0.93
+4%
-1.37
N/A
-1.6
-17%
-1.67
-4%
-1.67
N/A
0.55
N/A
0.78
+42%
0.88
+13%
0.83
-6%
0.9
+8%
0.76
-16%
0.68
-11%
0.55
-19%
0.4
-27%
0.49
+23%
0.49
N/A
0.7
+43%
1.13
+61%
1.38
+22%
1.5
+9%

See Also

Discover More