Gibson Energy Inc.
GEI.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | CA$11,779,949 | CA$11,014,694 | CA$11,035,411 | CA$7,211,148 |
| % Growth | 6.9% | -0.2% | 53% | – |
| Cost of Goods Sold | CA$11,356,311 | CA$10,531,366 | CA$10,640,976 | CA$6,912,820 |
| Gross Profit | CA$423,638 | CA$483,328 | CA$394,435 | CA$298,328 |
| % Margin | 3.6% | 4.4% | 3.6% | 4.1% |
| R&D Expenses | CA$0 | CA$0 | CA$0 | CA$0 |
| G&A Expenses | CA$86,878 | CA$104,061 | CA$34,238 | CA$33,087 |
| SG&A Expenses | CA$86,878 | CA$104,061 | CA$60,980 | CA$57,871 |
| Sales & Mktg Exp. | CA$0 | CA$0 | CA$26,742 | CA$24,784 |
| Other Operating Expenses | -CA$7,512 | -CA$22,343 | -CA$21,619 | -CA$2,124 |
| Operating Expenses | CA$79,366 | CA$81,718 | CA$39,361 | CA$55,747 |
| Operating Income | CA$344,272 | CA$401,610 | CA$355,074 | CA$242,581 |
| % Margin | 2.9% | 3.6% | 3.2% | 3.4% |
| Other Income/Exp. Net | -CA$138,318 | -CA$116,276 | -CA$64,939 | -CA$61,344 |
| Pre-Tax Income | CA$205,954 | CA$285,334 | CA$290,135 | CA$181,237 |
| Tax Expense | CA$53,780 | CA$71,123 | CA$66,890 | CA$36,184 |
| Net Income | CA$152,174 | CA$214,211 | CA$223,245 | CA$145,053 |
| % Margin | 1.3% | 1.9% | 2% | 2% |
| EPS | 0.94 | 1.43 | 1.53 | 0.99 |
| % Growth | -34.3% | -6.5% | 54.5% | – |
| EPS Diluted | 0.93 | 1.41 | 1.5 | 0.97 |
| Weighted Avg Shares Out | 162,484 | 150,243 | 146,221 | 146,345 |
| Weighted Avg Shares Out Dil | 163,964 | 151,685 | 148,814 | 149,126 |
| Supplemental Information | – | – | – | – |
| Interest Income | CA$2,654 | CA$6,352 | CA$525 | CA$0 |
| Interest Expense | CA$139,153 | CA$107,982 | CA$65,464 | CA$61,344 |
| Depreciation & Amortization | CA$160,967 | CA$114,838 | CA$115,295 | CA$144,738 |
| EBITDA | CA$496,045 | CA$494,328 | CA$449,443 | CA$381,236 |
| % Margin | 4.2% | 4.5% | 4.1% | 5.3% |