
Theralase Technologies Inc
XTSX:TLT

Income Statement
Earnings Waterfall
Theralase Technologies Inc
Revenue
|
1m
CAD
|
Cost of Revenue
|
-479.4k
CAD
|
Gross Profit
|
554k
CAD
|
Operating Expenses
|
-4.8m
CAD
|
Operating Income
|
-4.3m
CAD
|
Other Expenses
|
32.3k
CAD
|
Net Income
|
-4.3m
CAD
|
Income Statement
Theralase Technologies Inc
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 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1
N/A
|
1
+1%
|
1
-14%
|
1
+21%
|
2
+34%
|
2
+2%
|
2
+9%
|
2
-3%
|
2
-8%
|
2
+5%
|
2
+1%
|
2
+1%
|
2
+13%
|
2
-3%
|
2
-2%
|
2
+1%
|
2
-23%
|
1
-18%
|
1
-16%
|
1
-19%
|
1
-1%
|
1
-1%
|
1
-7%
|
1
+10%
|
1
-5%
|
1
+1%
|
1
+13%
|
1
-9%
|
1
-19%
|
1
+11%
|
1
+4%
|
1
+14%
|
1
+11%
|
1
0%
|
1
-11%
|
1
+2%
|
1
+4%
|
1
-3%
|
1
-11%
|
1
+7%
|
1
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
Gross Profit |
1
N/A
|
1
-1%
|
1
-19%
|
1
+27%
|
1
+40%
|
1
+3%
|
1
+8%
|
1
-5%
|
1
-20%
|
1
+2%
|
1
+1%
|
1
-3%
|
1
+25%
|
1
-8%
|
1
-3%
|
1
+6%
|
1
-28%
|
1
-17%
|
1
-27%
|
0
-35%
|
0
-84%
|
0
-41%
|
0
-41%
|
0
+198%
|
0
+325%
|
0
+14%
|
0
+32%
|
0
-7%
|
0
-17%
|
0
+13%
|
0
+11%
|
0
+24%
|
1
+30%
|
1
+0%
|
1
-13%
|
1
0%
|
1
+3%
|
1
-5%
|
0
-15%
|
1
+13%
|
1
+9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
Selling, General & Administrative |
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Research & Development |
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
0
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(3)
N/A
|
(3)
-24%
|
(4)
-31%
|
(5)
-22%
|
(5)
-2%
|
(5)
-4%
|
(5)
+1%
|
(5)
+10%
|
(5)
-1%
|
(5)
-7%
|
(6)
-8%
|
(6)
-3%
|
(6)
-3%
|
(6)
+8%
|
(5)
+15%
|
(4)
+19%
|
(3)
+12%
|
(3)
-4%
|
(4)
-17%
|
(5)
-26%
|
(7)
-44%
|
(8)
-8%
|
(8)
-2%
|
(8)
+4%
|
(6)
+27%
|
(5)
+11%
|
(5)
+10%
|
(4)
+8%
|
(5)
-9%
|
(5)
-15%
|
(5)
-2%
|
(6)
-6%
|
(5)
+7%
|
(5)
+6%
|
(5)
+1%
|
(4)
+8%
|
(5)
-3%
|
(4)
+3%
|
(4)
+0%
|
(4)
+2%
|
(4)
+2%
|
|
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
|
|
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)
-23%
|
(4)
-31%
|
(5)
-22%
|
(5)
-2%
|
(5)
-4%
|
(5)
+1%
|
(5)
+9%
|
(5)
-1%
|
(5)
-6%
|
(6)
-9%
|
(6)
-4%
|
(6)
-3%
|
(6)
+8%
|
(5)
+16%
|
(4)
+20%
|
(3)
+12%
|
(3)
-4%
|
(4)
-17%
|
(5)
-26%
|
(7)
-44%
|
(8)
-7%
|
(8)
-2%
|
(8)
+4%
|
(6)
+28%
|
(5)
+13%
|
(4)
+10%
|
(4)
+9%
|
(4)
-10%
|
(5)
-18%
|
(5)
-2%
|
(6)
-6%
|
(5)
+7%
|
(5)
+6%
|
(5)
+2%
|
(4)
+8%
|
(5)
-2%
|
(4)
+3%
|
(4)
+0%
|
(4)
+2%
|
(4)
+2%
|
|
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)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(8)
|
(8)
|
(8)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Net Income (Common) |
(3)
N/A
|
(3)
-23%
|
(4)
-31%
|
(5)
-22%
|
(5)
-2%
|
(5)
-4%
|
(5)
+1%
|
(5)
+9%
|
(5)
-1%
|
(5)
-6%
|
(6)
-9%
|
(6)
-4%
|
(6)
-3%
|
(6)
+8%
|
(5)
+16%
|
(4)
+20%
|
(3)
+12%
|
(3)
-4%
|
(4)
-17%
|
(5)
-26%
|
(7)
-44%
|
(8)
-7%
|
(8)
-2%
|
(8)
+4%
|
(6)
+28%
|
(5)
+13%
|
(4)
+10%
|
(4)
+9%
|
(4)
-10%
|
(5)
-18%
|
(5)
-2%
|
(6)
-6%
|
(5)
+7%
|
(5)
+6%
|
(5)
+2%
|
(4)
+8%
|
(5)
-2%
|
(4)
+3%
|
(4)
+0%
|
(4)
+2%
|
(4)
+2%
|
|
EPS (Diluted) |
-0.02
N/A
|
-0.05
-150%
|
-0.05
N/A
|
-0.05
N/A
|
-0.05
N/A
|
-0.05
N/A
|
-0.05
N/A
|
-0.04
+20%
|
-0.05
-25%
|
-0.04
+20%
|
-0.05
-25%
|
-0.05
N/A
|
-0.05
N/A
|
-0.05
N/A
|
-0.04
+20%
|
-0.04
N/A
|
-0.03
+25%
|
-0.03
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.05
-25%
|
-0.05
N/A
|
-0.05
N/A
|
-0.04
+20%
|
-0.03
+25%
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|