Brompton
SBC.TOBrompton Split Banc Corp. Price (SBC.TO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
20,076,084
(19.5368)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Brompton Split Banc Corp.Currency: CAD
| YEAR | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Revenue |
7,257,007.00
+0% |
6,044,141.00
-17% |
6,917,836.00
+14% |
6,442,781.00
-7% |
6,056,360.00
-6% |
5,072,461.00
-16% |
5,187,634.00
+2% |
16,946,907.00
+227% |
29,139,753.00
+72% |
22,339,379.00
-23% |
-9,028,412.00
-140% |
39,773,616.00
-541% |
23,954,215.00
-40% |
-16,143,685.00
-167% |
27,548,021.00
-271% |
9,967,140.00
-64% |
101,560,748.00
+919% |
-41,687,627.00
-141% |
34,219,391.00
-182% |
|
| 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 | 0.00 | 0.00 | 1,480,254.00 | 1,248,299.00 | 1,806,674.00 | 1,993,233.00 | 0.00 | |
| Gross Profit | ||||||||||||||||||||
| Gross Profit |
7,257,007.00
+0% |
6,044,141.00
-17% |
6,917,836.00
+14% |
6,442,781.00
-7% |
6,056,360.00
-6% |
5,072,461.00
-16% |
5,187,634.00
+2% |
16,946,907.00
+227% |
29,139,753.00
+72% |
22,339,379.00
-23% |
-9,028,412.00
-140% |
39,773,616.00
-541% |
23,954,215.00
-40% |
-16,143,685.00
-167% |
26,067,767.00
-261% |
8,718,841.00
-67% |
99,754,074.00
+1,044% |
-43,680,860.00
-144% |
34,219,391.00
-178% |
|
| 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%) | (1.00%) | (1.00%) | (0.95%) | (0.87%) | (0.98%) | (1.05%) | (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 | 0.00 | 0.00 | 2.10 | 0.18 | 4.95 | -2.71 | 0.00 | |
| General and Administrative | 0.00 | 1,108,492.00 | 0.00 | 0.00 | 0.00 | 1,542,250.00 | 1,252,793.00 | 796,338.00 | 227,258.00 | 237,824.00 | 246,175.00 | 237,539.00 | 250,938.00 | 295,159.00 | 312,257.00 | 297,558.00 | 355,387.00 | 360,445.00 | 3,063,801.00 | |
| Selling, General & Admin... | 0.00 | 1,108,492.00 | 1,818,771.00 | 1,264,762.00 | 1,076,873.00 | 1,542,250.00 | 1,252,793.00 | 796,338.00 | 227,258.00 | 237,824.00 | 246,175.00 | 237,539.00 | 250,938.00 | 295,159.00 | 312,257.00 | 297,558.00 | 355,387.00 | 360,445.00 | 3,063,801.00 | |
| 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 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 536.00 | 36,341.00 | -3,727,287.00 | -53,718,664.00 | 49,377,548.00 | 6,900,023.00 | -1,700,909.00 | -4,117,024.00 | -28,861,988.00 | -22,139,041.00 | 9,235,573.00 | -39,577,054.00 | -23,379,274.00 | 16,376,735.00 | -27,014,777.00 | -8,113,587.00 | -100,749,513.00 | 45,125,991.00 | -31,155,590.00 | |
| Other Expenses | -261,520.00 | 711,223.00 | -26,302,441.00 | -53,721,267.00 | 49,376,276.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 366,115.00 | 0.00 | 310,656.00 | 1,614,679.00 | 539,377.00 | 3,169,845.00 | 0.00 | |
| Total Operating Expenses | -261,520.00 | 1,819,715.00 | 1,818,771.00 | 1,264,762.00 | 1,076,873.00 | 1,542,250.00 | 1,252,793.00 | 796,338.00 | 227,258.00 | 237,824.00 | 246,175.00 | 237,539.00 | 617,053.00 | 295,159.00 | 622,913.00 | 1,912,237.00 | 894,764.00 | 3,530,290.00 | 3,063,801.00 | |
| Cost and Exponses | -261,520.00 | 1,819,715.00 | 1,818,771.00 | 1,264,762.00 | 1,076,873.00 | 1,542,250.00 | 1,252,793.00 | 796,338.00 | 227,258.00 | 237,824.00 | 246,175.00 | 237,539.00 | 617,053.00 | 295,159.00 | 622,913.00 | 1,912,237.00 | 894,764.00 | 3,530,290.00 | 3,063,801.00 | |
| Operating Income | ||||||||||||||||||||
| Operating Income |
6,994,951.00
+0% |
4,224,426.00
-40% |
5,012,912.00
+19% |
5,178,019.00
+3% |
4,979,487.00
-4% |
3,530,211.00
-29% |
3,934,841.00
+11% |
16,150,569.00
+310% |
28,912,495.00
+79% |
22,101,714.00
-24% |
-9,274,587.00
-142% |
39,536,230.00
-526% |
23,337,214.00
-41% |
-16,438,844.00
-170% |
26,925,108.00
-264% |
8,054,903.00
-70% |
100,665,984.00
+1,150% |
-45,217,917.00
-145% |
31,155,590.00
-169% |
|
| Operating Income Ratio | (0.96%) | (0.70%) | (0.72%) | (0.80%) | (0.82%) | (0.70%) | (0.76%) | (0.95%) | (0.99%) | (0.99%) | (1.03%) | (0.99%) | (0.97%) | (1.02%) | (0.98%) | (0.81%) | (0.99%) | (1.08%) | (0.91%) | |
| Other Income and Exp... | ||||||||||||||||||||
| Interest Income | 0.00 | 48,152.00 | 86,153.00 | 0.00 | 0.00 | 0.00 | 15,229.00 | 1,300.00 | 0.00 | 0.00 | 453.00 | 734.00 | 1,930.00 | 0.00 | 4,353,201.00 | 5,905,815.00 | 6,855,630.00 | 119,906.00 | 0.00 | |
| Interest Expenses | 0.00 | 136,733.00 | 86,153.00 | 2,603.00 | 1,272.00 | 0.00 | 1,700,909.00 | 0.00 | 0.00 | 159.00 | 0.00 | 153.00 | 52.00 | 0.00 | 0.00 | 0.00 | 831.00 | 0.00 | 38.00 | |
| Total Other Income/Exp... | 0.00 | -4,087,693.00 | -26,302,441.00 | -5,178,019.00 | 0.00 | 0.00 | -1,700,909.00 | 12,033,545.00 | -34,591.00 | -37,486.00 | -39,014.00 | -40,977.00 | -42,112.00 | 0.00 | -89,669.00 | -58,684.00 | -83,529.00 | 0.00 | -17,354,825.00 | |
| EBITDA | ||||||||||||||||||||
| EBITDA | 0.00 | 0.00 | 1,285,625.00 | -48,543,248.00 | 54,357,035.00 | 10,430,234.00 | 0.00 | -118,659.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| EBITDA ratio | (0.96%) | (0.68%) | (0.19%) | (-7.53%) | (8.98%) | (2.06%) | (0.43%) | (0.95%) | (0.99%) | (0.99%) | (1.03%) | (0.99%) | (0.97%) | (1.02%) | (0.98%) | (0.81%) | (0.99%) | (1.08%) | (0.00%) | |
| Income Before Tax | ||||||||||||||||||||
| Income Before Tax | 0.00 | 0.00 | -21,289,529.00 | -48,543,248.00 | 54,355,763.00 | 10,430,234.00 | 2,233,932.00 | 16,150,569.00 | 28,912,495.00 | 22,101,555.00 | -9,274,587.00 | 39,536,077.00 | 23,337,162.00 | -16,438,844.00 | 26,925,108.00 | 8,054,903.00 | 100,665,984.00 | -45,217,917.00 | 13,800,765.00 | |
| Income Before Tax Ratio | (0.00%) | (0.00%) | (-3.08%) | (-7.53%) | (8.97%) | (2.06%) | (0.43%) | (0.95%) | (0.99%) | (0.99%) | (1.03%) | (0.99%) | (0.97%) | (1.02%) | (0.98%) | (0.81%) | (0.99%) | (1.08%) | (0.40%) | |
| Income Tax Expense | ||||||||||||||||||||
| Income Tax Expense | 0.00 | 136,733.00 | 3,727,287.00 | 53,718,664.00 | -49,377,548.00 | -6,900,023.00 | 1,700,909.00 | 12,968,060.00 | 25,608,270.00 | 22,139,041.00 | -12,403,632.00 | 39,577,054.00 | 23,379,274.00 | -161,141.00 | 22,571,907.00 | 2,149,088.00 | 93,811,185.00 | -54,059,354.00 | 0.00 | |
| Net Income | ||||||||||||||||||||
| Net Income | 6,994,951.00
+0% |
4,087,693.00
-42% |
1,199,472.00
-71% |
-48,543,248.00
-4,147% |
54,355,763.00
-212% |
10,430,234.00
-81% |
2,233,932.00
-79% |
16,150,569.00
+623% |
28,912,495.00
+79% |
22,101,555.00
-24% |
-9,274,587.00
-142% |
39,536,077.00
-526% |
23,337,162.00
-41% |
-16,438,844.00
-170% |
26,925,108.00
-264% |
8,054,903.00
-70% |
100,665,984.00
+1,150% |
-45,217,917.00
-145% |
13,800,765.00
-131% |
|
| Net Income Ratio | (0.96%) | (0.68%) | (0.17%) | (-7.53%) | (8.97%) | (2.06%) | (0.43%) | (0.95%) | (0.99%) | (0.99%) | (1.03%) | (0.99%) | (0.97%) | (1.02%) | (0.98%) | (0.81%) | (0.99%) | (1.08%) | (0.40%) | |
| Earning Per Share | ||||||||||||||||||||
| Basic EPS | 0.75 | 2.54 | -2.24 | -4.64 | 5.48 | 0.87 | -0.10 | 1.40 | 2.33 | 1.72 | -0.86 | 3.59 | 2.12 | -1.68 | 2.52 | 0.55 | 5.59 | -2.69 | 0.69 | |
| Diluted EPS | 0.75 | 2.54 | -2.25 | -4.64 | 5.48 | 0.87 | -0.10 | 1.40 | 2.33 | 1.72 | -0.86 | 3.59 | 2.12 | -1.68 | 2.52 | 0.55 | 5.59 | -2.69 | 0.69 | |
| Share Outstanding | ||||||||||||||||||||
| Basic Share Outstanding | 9,279,187.00 | 11,463,142.00 | 11,177,058.00 | 10,469,375.00 | 8,049,971.00 | 8,828,860.00 | 9,073,313.00 | 9,317,614.00 | 10,981,584.00 | 10,970,519.00 | 10,807,370.00 | 10,175,392.00 | 9,411,926.00 | 9,797,376.00 | 10,695,105.00 | 14,761,870.00 | 16,792,425.00 | 16,794,892.00 | 20,076,088.00 | |
| Diluted Share Outstanding | 9,279,187.00 | 11,463,142.00 | 11,177,058.00 | 10,469,375.00 | 8,049,971.00 | 8,828,860.00 | 9,073,313.00 | 9,317,614.00 | 10,981,584.00 | 10,970,519.00 | 10,807,370.00 | 10,175,392.00 | 9,411,926.00 | 9,797,376.00 | 10,695,105.00 | 14,761,870.00 | 16,792,425.00 | 16,794,892.00 | 20,076,084.00 | |