See more : Cia. Hering (HGTX3.SA) Income Statement Analysis – Financial Results
Complete financial analysis of Waterloo Brewing Ltd. (WBR.TO) income statement, including revenue, profit margins, EPS and key performance metrics. Get detailed insights into the financial performance of Waterloo Brewing Ltd., a leading company in the Beverages – Alcoholic industry within the Consumer Defensive sector.
- KeyCorp (KEY-PI) Income Statement Analysis – Financial Results
- Takeda Pharmaceutical Company Limited (TAK) Income Statement Analysis – Financial Results
- TCW Strategic Income Fund, Inc. (TSI) Income Statement Analysis – Financial Results
- Allegro MicroSystems, Inc. (ALGM) Income Statement Analysis – Financial Results
- GCC, S.A.B. de C.V. (GCWOF) Income Statement Analysis – Financial Results
Waterloo Brewing Ltd. (WBR.TO)
About Waterloo Brewing Ltd.
Waterloo Brewing Ltd. engages in the production, distribution, and sale of alcohol-based products. It produces, sells, markets, and distributes bottled, canned, and draft premium beer under the Waterloo brand name; and value beer under the Laker and Red Cap brands. The company also produces, sells, and markets vodka-based coolers and ciders under the Seagram trademark; beer under the LandShark brand name; and coolers under the Margaritaville trademark. In addition, it produces, sells, markets, and distributes various beer products under the licensed PC trademark; and produces various products under the No Name brand. Further, the company engages in producing and packaging beer and ready-to-drink alcoholic beverages for other customers. It distributes products to end consumers primarily through grocery stores, The Beer Store in Ontario, and Provincial Liquor Boards in Canada. The company was formerly known as Brick Brewing Co. Limited and changed its name to Waterloo Brewing Ltd. in June 2019. Waterloo Brewing Ltd. was incorporated in 1984 and is headquartered in Kitchener, Ontario.
| Metric | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 111.77M | 86.70M | 60.33M | 50.08M | 49.79M | 45.18M | 37.61M | 36.33M | 37.67M | 35.77M | 34.08M | 30.11M | 29.92M | 29.89M | 30.31M | 34.84M | 62.28M | 42.13M | 21.25M | 18.91M | 19.29M | 20.80M | 24.20M | 22.10M | 19.90M | 10.19M | 10.18M |
| Cost of Revenue | 83.09M | 66.00M | 42.48M | 37.11M | 35.51M | 29.46M | 27.08M | 26.14M | 27.86M | 26.67M | 26.09M | 21.42M | 22.73M | 25.22M | 24.42M | 24.36M | 19.36M | 14.88M | 16.30M | 10.02M | 10.13M | 10.73M | 12.00M | 10.90M | 8.90M | 7.83M | 7.62M |
| Gross Profit | 28.67M | 20.70M | 17.85M | 12.98M | 14.28M | 15.71M | 10.53M | 10.20M | 9.82M | 9.10M | 7.99M | 8.69M | 7.18M | 4.66M | 5.89M | 10.48M | 42.92M | 27.25M | 4.95M | 8.89M | 9.17M | 10.07M | 12.20M | 11.20M | 11.00M | 2.36M | 2.56M |
| Gross Profit Ratio | 25.65% | 23.87% | 29.58% | 25.91% | 28.68% | 34.78% | 28.01% | 28.06% | 26.06% | 25.43% | 23.44% | 28.85% | 24.01% | 15.60% | 19.42% | 30.08% | 68.92% | 64.68% | 23.30% | 47.02% | 47.52% | 48.42% | 50.41% | 50.68% | 55.28% | 23.17% | 25.17% |
| Research & 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 | 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 |
| General & Administrative | 15.13M | 11.91M | 11.89M | 9.58M | 9.20M | 9.37M | 7.40M | 7.64M | 7.86M | 6.98M | 6.17M | 4.96M | 4.11M | 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 |
| Selling & Marketing | 0.00 | 11.85M | 11.84M | 9.46M | 9.14M | 9.25M | 7.37M | 7.56M | 7.77M | 6.97M | 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 |
| SG&A | 15.13M | 11.91M | 11.89M | 19.04M | 18.34M | 18.62M | 14.77M | 15.21M | 15.63M | 13.95M | 6.17M | 4.96M | 4.11M | 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 |
| Other Expenses | 3.63M | 2.37M | 1.63M | -8.74M | -8.38M | -8.74M | -6.85M | -7.16M | -7.29M | -6.60M | 358.28K | 1.89M | 1.79M | 7.49M | 6.74M | 7.87M | 6.48M | 4.29M | 4.44M | 10.17M | 8.65M | 10.81M | 13.60M | 11.70M | 10.10M | 2.92M | 3.21M |
| Operating Expenses | 18.76M | 14.28M | 13.51M | 10.31M | 9.96M | 9.88M | 7.92M | 8.05M | 8.34M | 7.35M | 6.53M | 6.85M | 5.91M | 7.49M | 6.74M | 7.87M | 6.48M | 4.29M | 4.44M | 10.17M | 8.65M | 10.81M | 13.60M | 11.70M | 10.10M | 2.92M | 3.21M |
| Cost & Expenses | 101.86M | 80.28M | 56.00M | 47.42M | 45.47M | 39.34M | 35.00M | 34.18M | 36.19M | 34.02M | 32.62M | 28.27M | 28.64M | 32.71M | 31.17M | 32.23M | 25.84M | 19.16M | 20.74M | 20.19M | 18.77M | 21.54M | 25.60M | 22.60M | 19.00M | 10.75M | 10.83M |
| Interest Income | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest Expense | 2.74M | 1.98M | 1.53M | 557.84K | 516.52K | 478.18K | 485.09K | 554.91K | 696.78K | 684.18K | 743.82K | 148.34K | 137.41K | 342.29K | 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 & Amortization | 10.41M | 7.81M | 6.33M | 4.36M | 3.53M | 2.88M | 2.98M | 3.15M | 3.00M | 2.57M | 2.37M | 1.86M | 1.80M | 2.01M | 1.76M | 1.76M | 1.15M | 1.36M | 933.19K | 962.85K | 1.22M | 1.22M | 1.10M | 1.10M | 900.00K | 420.82K | 439.82K |
| EBITDA | 21.22M | 14.23M | 8.80M | 6.75M | 7.69M | 8.70M | 5.72M | 5.72M | 4.42M | 4.34M | 3.78M | 3.61M | 2.85M | -4.07M | -1.12M | 2.20M | 3.85M | 3.25M | 1.03M | -1.34M | 3.51M | -14.43K | -1.70M | -1.10M | 1.60M | -300.77K | -414.19K |
| EBITDA Ratio | 18.98% | 16.42% | 14.58% | 13.48% | 15.45% | 19.25% | 15.21% | 15.76% | 11.73% | 12.15% | 11.10% | 11.98% | 9.54% | -13.61% | -3.69% | 6.32% | 6.18% | 7.71% | 4.82% | -7.08% | 18.19% | -0.07% | -7.02% | -4.98% | 8.04% | -2.95% | -4.07% |
| Operating Income | 10.81M | 6.42M | 2.46M | 2.67M | 4.32M | 5.84M | 2.61M | 2.15M | 1.48M | 1.75M | 1.46M | 1.84M | 1.28M | -2.82M | -859.26K | 2.61M | 36.44M | 22.97M | 518.00K | -1.27M | 521.50K | -732.42K | -1.40M | -500.00K | 900.00K | -555.52K | -647.64K |
| Operating Income Ratio | 9.67% | 7.41% | 4.09% | 5.33% | 8.68% | 12.92% | 6.95% | 5.91% | 3.93% | 4.88% | 4.29% | 6.11% | 4.27% | -9.44% | -2.83% | 7.49% | 58.51% | 54.51% | 2.44% | -6.74% | 2.70% | -3.52% | -5.79% | -2.26% | 4.52% | -5.45% | -6.36% |
| Total Other Income/Expenses | -2.64M | -2.17M | -1.43M | -1.63M | -674.41K | -493.63K | -360.94K | -126.08K | -752.78K | -656.25K | -787.71K | -243.14K | -364.21K | -3.60M | -2.02M | -2.17M | -33.74M | 0.00 | -119.35K | -577.92K | 2.19M | 0.00 | -900.00K | -1.40M | 0.00 | 0.00 | 0.00 |
| Income Before Tax | 8.17M | 4.25M | 1.04M | 1.83M | 3.65M | 5.34M | 2.25M | 2.02M | 726.68K | 1.09M | 672.59K | 1.60M | 914.16K | -6.42M | -2.88M | 445.52K | 2.70M | 0.00 | 398.65K | -1.85M | 2.71M | 0.00 | -2.30M | -1.90M | 0.00 | 0.00 | 0.00 |
| Income Before Tax Ratio | 7.31% | 4.91% | 1.72% | 3.66% | 7.32% | 11.82% | 5.99% | 5.57% | 1.93% | 3.05% | 1.97% | 5.30% | 3.06% | -21.49% | -9.49% | 1.28% | 4.33% | 0.00% | 1.88% | -9.79% | 14.04% | 0.00% | -9.50% | -8.60% | 0.00% | 0.00% | 0.00% |
| Income Tax Expense | 2.36M | 1.25M | 537.78K | 545.11K | 1.04M | 1.35M | 658.39K | 627.57K | 201.48K | 361.00K | 16.00K | -1.35M | -451.56K | 1.05M | -284.71K | 318.78K | -2.10M | 0.00 | -119.35K | -577.92K | 2.19M | 0.00 | -900.00K | -1.40M | 0.00 | 0.00 | 0.00 |
| Net Income | 5.80M | 3.00M | 497.60K | 1.29M | 2.60M | 4.00M | 1.59M | 1.40M | 525.20K | 729.03K | 656.59K | 2.95M | 1.37M | -7.47M | -2.59M | 126.75K | 4.80M | 1.88M | 92.22K | -2.30M | 2.29M | -1.23M | -2.80M | -2.20M | 700.00K | -721.58K | -854.01K |
| Net Income Ratio | 5.19% | 3.46% | 0.82% | 2.57% | 5.23% | 8.85% | 4.24% | 3.84% | 1.39% | 2.04% | 1.93% | 9.80% | 4.57% | -25.00% | -8.55% | 0.36% | 7.71% | 4.47% | 0.43% | -12.17% | 11.88% | -5.91% | -11.57% | -9.95% | 3.52% | -7.08% | -8.39% |
| EPS | 0.16 | 0.09 | 0.01 | 0.04 | 0.07 | 0.11 | 0.05 | 0.04 | 0.02 | 0.03 | 0.02 | 0.10 | 0.05 | -0.31 | -0.12 | 0.01 | 0.24 | 0.12 | 0.01 | -0.18 | 0.19 | -0.10 | -0.24 | -0.19 | 0.08 | -0.14 | -0.18 |
| EPS Diluted | 0.16 | 0.08 | 0.01 | 0.04 | 0.07 | 0.11 | 0.05 | 0.04 | 0.02 | 0.02 | 0.02 | 0.10 | 0.05 | -0.31 | -0.12 | 0.01 | 0.24 | 0.11 | 0.01 | -0.18 | 0.19 | -0.10 | -0.23 | -0.19 | 0.06 | -0.14 | -0.18 |
| Weighted Avg Shares Out | 35.69M | 35.22M | 35.34M | 35.40M | 35.15M | 35.02M | 34.90M | 34.72M | 32.50M | 28.35M | 28.18M | 28.12M | 28.07M | 24.10M | 21.59M | 20.00M | 20.00M | 15.71M | 9.22M | 12.79M | 12.06M | 12.31M | 11.67M | 11.58M | 8.75M | 5.15M | 4.74M |
| Weighted Avg Shares Out (Dil) | 36.49M | 35.47M | 35.42M | 35.46M | 35.43M | 35.29M | 35.05M | 34.73M | 32.81M | 30.90M | 30.72M | 29.21M | 28.09M | 24.10M | 21.59M | 20.00M | 20.00M | 17.13M | 9.22M | 12.79M | 12.30M | 12.31M | 12.00M | 11.58M | 11.67M | 5.15M | 4.74M |
Source: https://incomestatements.info
Category: Stock Reports