CES Energy Solutions Corp.
CEU.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | CA$2,354 | CA$2,164 | CA$1,922 | CA$1,196 |
| % Growth | 8.8% | 12.5% | 60.7% | – |
| Cost of Goods Sold | CA$1,773 | CA$1,684 | CA$1,525 | CA$935 |
| Gross Profit | CA$581 | CA$479 | CA$397 | CA$261 |
| % Margin | 24.7% | 22.2% | 20.6% | 21.8% |
| R&D Expenses | CA$0 | CA$0 | CA$0 | CA$0 |
| G&A Expenses | CA$299 | CA$242 | CA$98 | CA$187 |
| SG&A Expenses | CA$299 | CA$242 | CA$206 | CA$187 |
| Sales & Mktg Exp. | CA$0 | CA$0 | CA$108 | CA$0 |
| Other Operating Expenses | CA$16 | CA$14 | CA$24 | CA$1 |
| Operating Expenses | CA$315 | CA$256 | CA$230 | CA$187 |
| Operating Income | CA$266 | CA$223 | CA$167 | CA$74 |
| % Margin | 11.3% | 10.3% | 8.7% | 6.2% |
| Other Income/Exp. Net | -CA$30 | -CA$34 | -CA$40 | -CA$22 |
| Pre-Tax Income | CA$236 | CA$190 | CA$127 | CA$52 |
| Tax Expense | CA$45 | CA$35 | CA$32 | CA$2 |
| Net Income | CA$191 | CA$155 | CA$95 | CA$50 |
| % Margin | 8.1% | 7.1% | 5% | 4.2% |
| EPS | 0.82 | 0.62 | 0.37 | 0.2 |
| % Growth | 32.3% | 67.6% | 85% | – |
| EPS Diluted | 0.81 | 0.61 | 0.36 | 0.19 |
| Weighted Avg Shares Out | 232 | 249 | 255 | 255 |
| Weighted Avg Shares Out Dil | 237 | 255 | 262 | 263 |
| Supplemental Information | – | – | – | – |
| Interest Income | CA$0 | CA$0 | CA$31 | CA$23 |
| Interest Expense | CA$36 | CA$45 | CA$29 | CA$21 |
| Depreciation & Amortization | CA$86 | CA$73 | CA$74 | CA$68 |
| EBITDA | CA$358 | CA$301 | CA$233 | CA$142 |
| % Margin | 15.2% | 13.9% | 12.1% | 11.9% |