Brompton
LCS.TOBrompton Lifeco Split Corp. Price (LCS.TO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
8,422,853
(1.8164)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Brompton Lifeco Split Corp.Currency: CAD
| YEAR | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
1,386,180.00
+0% |
-25,390,037.00
-1,932% |
1,300,609.00
-105% |
1,300,609.00
+0% |
1,082,541.00
-17% |
5,495,478.00
+408% |
10,369,967.00
+89% |
3,197,491.00
-69% |
2,460,932.00
-23% |
12,694,040.00
+416% |
6,932,035.00
-45% |
-21,068,348.00
-404% |
33,588,707.00
-259% |
-13,578,911.00
-140% |
18,774,862.00
-238% |
-4,723,341.00
-125% |
31,889,264.00
-775% |
||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 827,238.00 | 517,238.00 | 556,136.00 | 886,580.00 | 0.00 | ||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
1,386,180.00
+0% |
-25,390,037.00
-1,932% |
1,300,609.00
-105% |
1,300,609.00
+0% |
1,082,541.00
-17% |
5,495,478.00
+408% |
10,369,967.00
+89% |
3,197,491.00
-69% |
2,460,932.00
-23% |
12,694,040.00
+416% |
6,932,035.00
-45% |
-21,068,348.00
-404% |
32,761,469.00
-256% |
-14,096,149.00
-143% |
18,218,726.00
-229% |
-5,609,921.00
-131% |
31,889,264.00
-668% |
||
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.98%) | (1.04%) | (0.97%) | (1.19%) | (1.00%) | ||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6.74 | -9.82 | 2.78 | -1.03 | 0.00 | ||
| General and Administrative | 0.00 | 0.00 | 0.00 | 365,151.00 | 327,611.00 | 154,388.00 | 185,728.00 | 414,748.00 | 334,538.00 | 307,548.00 | 337,018.00 | 365,351.00 | 380,822.00 | 207,646.00 | 194,387.00 | 253,149.00 | 1,112,061.00 | ||
| Selling, General & Admin... | 0.00 | 618,191.00 | 365,151.00 | 365,151.00 | 327,611.00 | 154,388.00 | 185,728.00 | 414,748.00 | 334,538.00 | 307,548.00 | 337,018.00 | 365,351.00 | 380,822.00 | 207,646.00 | 194,387.00 | 253,149.00 | 1,112,061.00 | ||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| Depreciation and Amortiz... | 1,062,001.00 | 25,748,436.00 | 2,726,537.00 | 3,794,315.00 | -9,370,911.00 | -792,993.00 | -10,172,766.00 | -2,820,876.00 | -2,157,510.00 | -12,415,383.00 | -6,627,999.00 | 22,141,955.00 | -33,263,440.00 | 13,758,655.00 | -18,614,362.00 | 6,351,929.00 | -30,777,203.00 | ||
| Other Expenses | 1,835,339.00 | 27,101,186.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,487,352.00 | 0.00 | 0.00 | 0.00 | 742,144.00 | 0.00 | 0.00 | 5,046,174.00 | 1,418,215.00 | 0.00 | ||
| Total Operating Expenses | 1,835,339.00 | 27,719,377.00 | 365,151.00 | 365,151.00 | 327,611.00 | 154,388.00 | 185,728.00 | 1,902,100.00 | 334,538.00 | 307,548.00 | 337,018.00 | 1,107,495.00 | 380,822.00 | 207,646.00 | 194,387.00 | 1,671,364.00 | 1,112,061.00 | ||
| Cost and Exponses | 1,835,339.00 | 27,719,377.00 | 365,151.00 | 365,151.00 | 327,611.00 | 154,388.00 | 185,728.00 | 1,902,100.00 | 334,538.00 | 307,548.00 | 337,018.00 | 1,107,495.00 | 380,822.00 | 207,646.00 | 194,387.00 | 1,671,364.00 | 1,112,061.00 | ||
| Operating Income | |||||||||||||||||||
| Operating Income |
-449,159.00
+0% |
-53,109,414.00
+11,724% |
935,458.00
-102% |
935,458.00
+0% |
754,930.00
-19% |
5,341,090.00
+607% |
10,184,239.00
+91% |
1,295,391.00
-87% |
2,126,822.00
+64% |
12,386,573.00
+482% |
6,595,017.00
-47% |
-22,175,843.00
-436% |
33,207,885.00
-250% |
-13,786,557.00
-142% |
18,580,475.00
-235% |
-6,394,705.00
-134% |
30,777,203.00
-581% |
||
| Operating Income Ratio | (-0.32%) | (2.09%) | (0.72%) | (0.72%) | (0.70%) | (0.97%) | (0.98%) | (0.41%) | (0.86%) | (0.98%) | (0.95%) | (1.05%) | (0.99%) | (1.02%) | (0.99%) | (1.35%) | (0.97%) | ||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 11,238.00 | 51.00 | 0.00 | 0.00 | 0.00 | 12,150.00 | 3,394,518.00 | 3,092,784.00 | 5,322,012.00 | 0.00 | ||
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 428.00 | 81.00 | 0.00 | 0.00 | 246.00 | 3.00 | 6.00 | 0.00 | 18.00 | ||
| Total Other Income/Exp... | 1,340,567.00 | 1,715,439.00 | 6,648.00 | -1,031,870.00 | -8,334,316.00 | 0.00 | -18,954.00 | -3,408,627.00 | -31,116.00 | -28,891.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -50,499.00 | ||
| EBITDA | |||||||||||||||||||
| EBITDA | -7,251,291.00 | 0.00 | 3,661,995.00 | 4,729,773.00 | -8,615,981.00 | 0.00 | 0.00 | 0.00 | -1,104,966.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -50,481.00 | ||
| EBITDA ratio | (0.44%) | (1.08%) | (2.82%) | (3.64%) | (-7.96%) | (0.97%) | (0.98%) | (0.41%) | (0.86%) | (0.98%) | (0.95%) | (1.05%) | (0.99%) | (1.02%) | (0.99%) | (1.35%) | (0.00%) | ||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 891,408.00 | -51,393,975.00 | 2,226,718.00 | 4,729,773.00 | -8,615,981.00 | 5,341,090.00 | 10,184,239.00 | 1,295,391.00 | 2,126,394.00 | 12,386,492.00 | 6,595,017.00 | -22,175,843.00 | 33,207,885.00 | -13,786,557.00 | 18,580,475.00 | -6,394,705.00 | 30,726,704.00 | ||
| Income Before Tax Ratio | (0.64%) | (2.02%) | (1.71%) | (3.64%) | (-7.96%) | (0.97%) | (0.98%) | (0.41%) | (0.86%) | (0.98%) | (0.95%) | (1.05%) | (0.99%) | (1.02%) | (0.99%) | (1.35%) | (0.96%) | ||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 278,566.00 | -24,032,997.00 | -1,435,277.00 | 0.00 | 0.00 | 4,305,607.00 | 9,252,622.00 | -587,751.00 | 2,157,510.00 | 12,415,383.00 | 3,669,974.00 | -161,141.00 | 29,188,493.00 | -17,181,072.00 | 15,487,691.00 | -11,830,836.00 | 0.00 | ||
| Net Income | |||||||||||||||||||
| Net Income | 612,842.00
+0% |
-27,360,978.00
-4,565% |
3,661,995.00
-113% |
4,729,773.00
+29% |
-8,615,981.00
-282% |
5,341,090.00
-162% |
10,184,239.00
+91% |
1,295,391.00
-87% |
2,126,394.00
+64% |
12,386,492.00
+483% |
6,595,017.00
-47% |
-22,175,843.00
-436% |
33,207,885.00
-250% |
-13,786,557.00
-142% |
18,580,475.00
-235% |
-6,394,705.00
-134% |
30,726,704.00
-581% |
||
| Net Income Ratio | (0.44%) | (1.08%) | (2.82%) | (3.64%) | (-7.96%) | (0.97%) | (0.98%) | (0.41%) | (0.86%) | (0.98%) | (0.95%) | (1.05%) | (0.99%) | (1.02%) | (0.99%) | (1.35%) | (0.96%) | ||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.83 | -10.10 | -0.15 | -0.15 | -4.36 | 2.18 | 5.19 | -0.18 | -0.20 | 1.79 | 0.72 | -3.14 | 4.97 | -2.44 | 3.07 | -0.75 | 3.02 | ||
| Diluted EPS | 0.83 | -10.10 | -0.15 | -0.15 | -4.36 | 2.18 | 5.19 | -0.18 | -0.20 | 1.79 | 0.72 | -3.14 | 4.97 | -2.44 | 3.07 | -0.75 | 3.02 | ||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 3,063,023.00 | 2,707,923.00 | 1,983,801.00 | 1,983,801.00 | 1,974,658.00 | 1,972,568.00 | 1,783,293.00 | 3,326,383.00 | 5,621,989.00 | 5,259,587.00 | 5,087,031.00 | 7,058,229.00 | 6,679,981.00 | 5,659,257.00 | 5,046,174.00 | 8,578,677.00 | 8,422,853.00 | ||
| Diluted Share Outstanding | 3,063,023.00 | 2,707,923.00 | 1,983,801.00 | 1,983,801.00 | 1,974,658.00 | 1,972,568.00 | 1,783,293.00 | 3,326,383.00 | 5,621,989.00 | 5,259,587.00 | 5,087,031.00 | 7,058,229.00 | 6,679,981.00 | 5,659,257.00 | 5,046,174.00 | 8,578,677.00 | 8,422,853.00 | ||