McCoy Global Income Statement

Financials in millions CAD. Fiscal year is January - December.

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	83.78	77.52	69.69	52.43	32.8
Revenue Growth (YoY)	8.08%	11.23%	32.92%	59.86%	-15.20%
Cost of Revenue	55.69	49.89	46.86	36.67	23.65
Gross Profit	28.09	27.63	22.83	15.76	9.14
Selling, General & Admin	12.47	13	11.03	8.32	7.03
Research & Development	5.22	4.7	4.07	2.96	1.99
Other Operating Expenses	0.41	-0.02	-	-	-4.81
Total Operating Expenses	18.09	17.68	15.1	11.28	4.22
Operating Income	10	9.95	7.73	4.49	4.92
Interest Expense	-0.38	-0.05	-0.34	-0.77	-0.84
Total Non-Operating Income (Expense)	-0.38	-0.05	-0.34	-0.77	-0.84
Pretax Income	9.62	9.9	7.09	7.79	4.08
Provision for Income Taxes	0.6	1.03	0.56	-0.97	-
Net Income	9.02	8.87	6.53	8.76	4.08
Net Income to Common	9.02	8.87	6.53	8.76	4.08
Net Income Growth	1.62%	35.87%	-25.49%	114.88%	-
Shares Outstanding (Basic)	27	27	28	28	27
Shares Outstanding (Diluted)	27	28	29	29	29
Shares Change (YoY)	-0.62%	-3.23%	-0.50%	-1.42%	5.15%
EPS (Basic)	0.34	0.33	0.23	0.31	0.15
EPS (Diluted)	0.33	0.32	0.23	0.31	0.14
EPS Growth	3.13%	39.13%	-25.81%	121.43%	-
Free Cash Flow	0	4.54	2.29	1.76	-0.45
Free Cash Flow Growth	-	98.34%	30.54%	-	-
Free Cash Flow Per Share	-	0.16	0.08	0.06	-
Dividends Per Share	0.100	0.080	0.030	-	-
Dividend Growth	25.00%	166.67%	-	-	-
Gross Margin	33.53%	35.64%	32.76%	30.07%	27.88%
Operating Margin	11.93%	12.83%	11.09%	8.56%	15.00%
Profit Margin	10.76%	11.44%	9.37%	16.71%	12.43%
FCF Margin	0.00%	5.86%	3.29%	3.35%	-1.36%
EBITDA	10	14.25	11.54	7.49	7.88
EBITDA Margin	11.93%	18.39%	16.56%	14.28%	24.03%
EBIT	10	9.95	7.73	4.49	4.92
EBIT Margin	11.93%	12.83%	11.09%	8.56%	15.00%
Effective Tax Rate	6.26%	10.39%	7.87%	-12.50%	0.00%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.