Zedcor Inc.
ZDC.V · TSXV
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | CA$33 | CA$25 | CA$22 | CA$14 |
| % Growth | 32.6% | 12.6% | 63.1% | – |
| Cost of Goods Sold | CA$14 | CA$13 | CA$11 | CA$7 |
| Gross Profit | CA$19 | CA$12 | CA$11 | CA$6 |
| % Margin | 58.6% | 49.8% | 48.7% | 45.6% |
| R&D Expenses | CA$0 | CA$0 | CA$0 | CA$0 |
| G&A Expenses | CA$13 | CA$9 | CA$5 | CA$3 |
| SG&A Expenses | CA$14 | CA$9 | CA$5 | CA$3 |
| Sales & Mktg Exp. | CA$1 | CA$0 | CA$0 | CA$0 |
| Other Operating Expenses | CA$2 | CA$0 | CA$1 | CA$1 |
| Operating Expenses | CA$16 | CA$9 | CA$7 | CA$4 |
| Operating Income | CA$3 | CA$4 | CA$5 | CA$2 |
| % Margin | 10.1% | 15.4% | 22.4% | 14.4% |
| Other Income/Exp. Net | -CA$2 | -CA$1 | -CA$1 | -CA$4 |
| Pre-Tax Income | CA$2 | CA$3 | CA$4 | -CA$2 |
| Tax Expense | CA$0 | CA$0 | -CA$2 | CA$0 |
| Net Income | CA$2 | CA$3 | CA$6 | -CA$4 |
| % Margin | 4.9% | 10.7% | 27.1% | -28.8% |
| EPS | 0.019 | 0.037 | 0.089 | -0.067 |
| % Growth | -49% | -58.6% | 231.6% | – |
| EPS Diluted | 0.018 | 0.034 | 0.082 | -0.067 |
| Weighted Avg Shares Out | 87 | 73 | 68 | 58 |
| Weighted Avg Shares Out Dil | 93 | 79 | 73 | 58 |
| Supplemental Information | – | – | – | – |
| Interest Income | CA$0 | CA$0 | CA$0 | CA$0 |
| Interest Expense | CA$2 | CA$2 | CA$1 | CA$3 |
| Depreciation & Amortization | CA$7 | CA$5 | CA$3 | CA$2 |
| EBITDA | CA$11 | CA$9 | CA$8 | CA$4 |
| % Margin | 32.4% | 36.4% | 38% | 28.3% |