MEG Energy Corp.
MEG.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | CA$5,149,000 | CA$5,653,000 | CA$6,118,000 | CA$4,321,000 |
| % Growth | -8.9% | -7.6% | 41.6% | – |
| Cost of Goods Sold | CA$2,640,000 | CA$3,091,000 | CA$2,983,000 | CA$2,197,000 |
| Gross Profit | CA$2,509,000 | CA$2,562,000 | CA$3,135,000 | CA$2,124,000 |
| % Margin | 48.7% | 45.3% | 51.2% | 49.2% |
| R&D Expenses | CA$0 | CA$0 | CA$0 | CA$0 |
| G&A Expenses | CA$73,000 | CA$69,000 | CA$61,000 | CA$56,000 |
| SG&A Expenses | CA$1,012,000 | CA$1,038,000 | CA$1,055,000 | CA$770,000 |
| Sales & Mktg Exp. | CA$939,000 | CA$969,000 | CA$994,000 | CA$714,000 |
| Other Operating Expenses | CA$0 | CA$0 | CA$0 | CA$0 |
| Operating Expenses | CA$1,012,000 | CA$1,038,000 | CA$1,055,000 | CA$770,000 |
| Operating Income | CA$1,497,000 | CA$1,524,000 | CA$2,080,000 | CA$1,354,000 |
| % Margin | 29.1% | 27% | 34% | 31.3% |
| Other Income/Exp. Net | -CA$801,000 | -CA$801,000 | -CA$858,000 | -CA$988,000 |
| Pre-Tax Income | CA$696,000 | CA$723,000 | CA$1,222,000 | CA$366,000 |
| Tax Expense | CA$189,000 | CA$154,000 | CA$320,000 | CA$83,000 |
| Net Income | CA$507,000 | CA$569,000 | CA$902,000 | CA$283,000 |
| % Margin | 9.8% | 10.1% | 14.7% | 6.5% |
| EPS | 1.89 | 2 | 2.97 | 0.92 |
| % Growth | -5.5% | -32.7% | 222.8% | – |
| EPS Diluted | 1.87 | 1.98 | 2.92 | 0.91 |
| Weighted Avg Shares Out | 270,000 | 285,000 | 304,000 | 306,000 |
| Weighted Avg Shares Out Dil | 270,000 | 288,000 | 309,000 | 311,000 |
| Supplemental Information | – | – | – | – |
| Interest Income | CA$8,000 | CA$6,000 | CA$4,000 | CA$2,000 |
| Interest Expense | CA$100,000 | CA$132,000 | CA$182,000 | CA$243,000 |
| Depreciation & Amortization | CA$613,000 | CA$592,000 | CA$495,000 | CA$430,000 |
| EBITDA | CA$1,469,000 | CA$1,477,000 | CA$2,048,000 | CA$1,043,000 |
| % Margin | 28.5% | 26.1% | 33.5% | 24.1% |