Hybrid Power Solutions Inc
CNSX:HPSS
Income Statement
Earnings Waterfall
Hybrid Power Solutions Inc
Income Statement
Hybrid Power Solutions Inc
| May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
3
N/A
|
2
-49%
|
2
+36%
|
2
+0%
|
2
+6%
|
3
+25%
|
3
+14%
|
3
-3%
|
3
-17%
|
2
-26%
|
1
-37%
|
|
| Gross Profit | ||||||||||||
| Cost of Revenue |
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
| Gross Profit |
1
N/A
|
0
-61%
|
1
+35%
|
0
-15%
|
0
-18%
|
1
+60%
|
1
+16%
|
1
-4%
|
0
-58%
|
(0)
N/A
|
(0)
-526%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(4)
|
(3)
|
(5)
|
(7)
|
(7)
|
(7)
|
(6)
|
(4)
|
(3)
|
(2)
|
(2)
|
|
| Selling, General & Administrative |
(4)
|
(3)
|
(5)
|
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
(3)
|
(3)
|
(2)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
(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
|
|
| Operating Income |
(3)
N/A
|
(3)
+1%
|
(5)
-71%
|
(6)
-29%
|
(6)
-1%
|
(6)
-1%
|
(5)
+23%
|
(4)
+24%
|
(3)
+19%
|
(3)
+14%
|
(3)
-7%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Pre-Tax Income |
(3)
N/A
|
(3)
0%
|
(5)
-71%
|
(6)
-28%
|
(7)
-2%
|
(7)
-1%
|
(5)
+23%
|
(4)
+23%
|
(3)
+25%
|
(2)
+17%
|
(3)
-13%
|
|
| Net Income | ||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(3)
|
(3)
|
(5)
|
(6)
|
(7)
|
(7)
|
(5)
|
(4)
|
(3)
|
(2)
|
(3)
|
|
| Net Income (Common) |
(3)
N/A
|
(3)
-2%
|
(5)
-71%
|
(6)
-28%
|
(7)
-2%
|
(7)
-1%
|
(5)
+23%
|
(4)
+23%
|
(3)
+25%
|
(2)
+17%
|
(3)
-13%
|
|
| EPS (Diluted) |
-0.09
N/A
|
-0.09
N/A
|
-0.15
-67%
|
-0.09
+40%
|
-0.12
-33%
|
-0.08
+33%
|
-0.07
+12%
|
-0.05
+29%
|
-0.04
+20%
|
-0.03
+25%
|
-0.03
N/A
|
|