McCoy Global Inc.
MCB.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | CA$78 | CA$70 | CA$52 | CA$33 |
| % Growth | 11.2% | 32.9% | 59.9% | – |
| Cost of Goods Sold | CA$50 | CA$47 | CA$37 | CA$24 |
| Gross Profit | CA$28 | CA$23 | CA$16 | CA$9 |
| % Margin | 35.6% | 32.8% | 30.1% | 27.9% |
| R&D Expenses | CA$5 | CA$4 | CA$3 | CA$2 |
| G&A Expenses | CA$10 | CA$9 | CA$7 | CA$6 |
| SG&A Expenses | CA$13 | CA$11 | CA$8 | CA$7 |
| Sales & Mktg Exp. | CA$3 | CA$2 | CA$2 | CA$1 |
| Other Operating Expenses | CA$0 | CA$0 | -CA$0 | -CA$5 |
| Operating Expenses | CA$18 | CA$15 | CA$11 | CA$4 |
| Operating Income | CA$10 | CA$8 | CA$4 | CA$5 |
| % Margin | 12.8% | 11.1% | 8.5% | 14.7% |
| Other Income/Exp. Net | -CA$0 | -CA$1 | CA$3 | -CA$1 |
| Pre-Tax Income | CA$10 | CA$7 | CA$8 | CA$4 |
| Tax Expense | CA$1 | CA$1 | -CA$1 | CA$0 |
| Net Income | CA$9 | CA$7 | CA$9 | CA$4 |
| % Margin | 11.4% | 9.4% | 16.7% | 12.4% |
| EPS | 0.33 | 0.23 | 0.31 | 0.15 |
| % Growth | 43.5% | -25.8% | 106.7% | – |
| EPS Diluted | 0.32 | 0.23 | 0.31 | 0.14 |
| Weighted Avg Shares Out | 27 | 28 | 28 | 28 |
| Weighted Avg Shares Out Dil | 28 | 29 | 29 | 28 |
| Supplemental Information | – | – | – | – |
| Interest Income | CA$0 | CA$0 | CA$0 | CA$0 |
| Interest Expense | CA$0 | CA$1 | CA$1 | CA$1 |
| Depreciation & Amortization | CA$4 | CA$4 | CA$3 | CA$3 |
| EBITDA | CA$15 | CA$12 | CA$12 | CA$8 |
| % Margin | 18.8% | 16.6% | 22.1% | 23.9% |