
OneSoft Solutions Inc
XTSX:OSS

Income Statement
Earnings Waterfall
OneSoft Solutions Inc
Revenue
|
11.7m
CAD
|
Cost of Revenue
|
-2.8m
CAD
|
Gross Profit
|
8.9m
CAD
|
Operating Expenses
|
-10.8m
CAD
|
Operating Income
|
-1.9m
CAD
|
Other Expenses
|
414.5k
CAD
|
Net Income
|
-1.5m
CAD
|
Income Statement
OneSoft Solutions Inc
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 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
+11%
|
0
+20%
|
0
+45%
|
0
+32%
|
0
+17%
|
0
+30%
|
0
+16%
|
0
+6%
|
0
-5%
|
0
+12%
|
1
+24%
|
1
+19%
|
1
+28%
|
1
+10%
|
1
+5%
|
1
+6%
|
1
+14%
|
4
+255%
|
4
+2%
|
5
+23%
|
6
+7%
|
3
-53%
|
4
+62%
|
4
-16%
|
4
+1%
|
4
+9%
|
3
-18%
|
4
+13%
|
4
+12%
|
4
+6%
|
5
+7%
|
5
+6%
|
6
+17%
|
7
+17%
|
8
+13%
|
9
+15%
|
10
+8%
|
10
+8%
|
11
+7%
|
12
+5%
|
|
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)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+25%
|
(0)
-200%
|
(0)
+67%
|
0
N/A
|
0
+214%
|
0
+33%
|
0
+81%
|
0
+55%
|
1
+27%
|
1
+35%
|
1
+8%
|
1
+10%
|
1
+9%
|
1
+10%
|
4
+280%
|
4
+3%
|
5
+18%
|
5
+5%
|
2
-62%
|
3
+66%
|
3
-18%
|
3
+0%
|
3
+14%
|
3
-20%
|
3
+14%
|
3
+12%
|
3
+3%
|
4
+6%
|
4
+3%
|
4
+17%
|
5
+16%
|
6
+13%
|
7
+18%
|
7
+9%
|
8
+10%
|
8
+8%
|
9
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
|
Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(5)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(3)
N/A
|
(3)
-3%
|
(3)
+5%
|
(2)
+22%
|
(2)
+6%
|
(2)
N/A
|
(2)
-11%
|
(3)
-17%
|
(2)
+12%
|
(2)
+9%
|
(2)
+18%
|
(2)
+5%
|
(2)
-21%
|
(2)
-21%
|
(3)
-11%
|
(3)
+3%
|
(3)
-21%
|
(3)
+3%
|
0
N/A
|
0
-54%
|
(1)
N/A
|
(1)
0%
|
(4)
-316%
|
(4)
-4%
|
(3)
+12%
|
(4)
-8%
|
(4)
+3%
|
(4)
-24%
|
(4)
+5%
|
(4)
+5%
|
(4)
+1%
|
(4)
-1%
|
(4)
+1%
|
(4)
+7%
|
(3)
+11%
|
(3)
+11%
|
(2)
+15%
|
(2)
+20%
|
(2)
+19%
|
(2)
-14%
|
(2)
-7%
|
|
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
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
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
|
0
|
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 |
(3)
N/A
|
(3)
-3%
|
(3)
+5%
|
(2)
+21%
|
(2)
+6%
|
(2)
-5%
|
(2)
-11%
|
(3)
-10%
|
(2)
+5%
|
(2)
+13%
|
(2)
+24%
|
(2)
-14%
|
(2)
-5%
|
(2)
-23%
|
(3)
-18%
|
(3)
-5%
|
(3)
-9%
|
(3)
+2%
|
0
N/A
|
0
-61%
|
(1)
N/A
|
(1)
+7%
|
(4)
-316%
|
(4)
+1%
|
(3)
+13%
|
(3)
-11%
|
(3)
+5%
|
(4)
-31%
|
(4)
+5%
|
(4)
+7%
|
(4)
-3%
|
(4)
-2%
|
(4)
+4%
|
(3)
+11%
|
(3)
+13%
|
(3)
+14%
|
(2)
+17%
|
(2)
+20%
|
(1)
+20%
|
(1)
-6%
|
(2)
-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
|
|
Income from Continuing Operations |
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
(1)
|
(1)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
|
Net Income (Common) |
(2)
N/A
|
8
N/A
|
8
-1%
|
9
+12%
|
8
-5%
|
(2)
N/A
|
(2)
-13%
|
(2)
-4%
|
(2)
+9%
|
(2)
+15%
|
(1)
+41%
|
(1)
-38%
|
(2)
-7%
|
(2)
-28%
|
(3)
-33%
|
(3)
-9%
|
(3)
-9%
|
(3)
+2%
|
0
N/A
|
0
-61%
|
(1)
N/A
|
(1)
+7%
|
(4)
-316%
|
(4)
+1%
|
(3)
+13%
|
(3)
-11%
|
(3)
+5%
|
(4)
-31%
|
(4)
+5%
|
(4)
+7%
|
(4)
-3%
|
(4)
-2%
|
(4)
+4%
|
(3)
+11%
|
(3)
+13%
|
(3)
+14%
|
(2)
+17%
|
(2)
+20%
|
(1)
+20%
|
(1)
-6%
|
(2)
-4%
|
|
EPS (Diluted) |
-0.13
N/A
|
0.54
N/A
|
0.5
-7%
|
0.58
+16%
|
0.22
-62%
|
-0.04
N/A
|
-0.04
N/A
|
-0.06
-50%
|
-0.05
+17%
|
-0.02
+60%
|
-0.03
-50%
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.03
+25%
|
-0.04
-33%
|
-0.04
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.03
-200%
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.04
N/A
|
-0.03
+25%
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|