McCoy Global Income Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	73.8	83.78	77.52	69.69	52.43	32.8
Revenue Growth (YoY)	-8.12%	8.08%	11.23%	32.92%	59.86%	-15.20%
Cost of Revenue	51.79	55.69	49.89	46.86	36.67	23.65
Gross Profit	22.01	28.09	27.63	22.83	15.76	9.14
Selling, General & Admin	10.48	12.47	13	11.03	8.32	7.03
Research & Development	4.98	5.22	4.7	4.07	2.96	1.99
Other Operating Expenses	1.09	0.41	-0.02	-	-	-4.81
Total Operating Expenses	16.55	18.09	17.68	15.1	11.28	4.22
Operating Income	5.46	10	9.95	7.73	4.49	4.92
Interest Expense	-0.51	-0.38	-0.05	-0.34	-0.77	-0.84
Total Non-Operating Income (Expense)	-0.51	-0.38	-0.05	-0.34	-0.77	-0.84
Pretax Income	4.72	9.62	9.9	7.09	7.79	4.08
Provision for Income Taxes	-0.19	0.6	1.03	0.56	-0.97	-
Net Income	4.91	9.02	8.87	6.53	8.76	4.08
Net Income to Common	4.91	9.02	8.87	6.53	8.76	4.08
Net Income Growth	-44.47%	1.62%	35.87%	-25.49%	114.88%	-
Shares Outstanding (Basic)	27	27	27	28	28	27
Shares Outstanding (Diluted)	29	27	28	29	29	29
Shares Change (YoY)	1.26%	-0.62%	-3.23%	-0.50%	-1.42%	5.15%
EPS (Basic)	0.18	0.34	0.33	0.23	0.31	0.15
EPS (Diluted)	0.17	0.33	0.32	0.23	0.31	0.14
EPS Growth	-45.16%	3.13%	39.13%	-25.81%	121.43%	-
Shares Outstanding	26.81	26.81	27.18	26.95	28.39	28.23
Free Cash Flow	-2.02	-5.96	4.54	2.29	1.76	-0.45
Free Cash Flow Growth	-	-	98.34%	30.54%	-	-
Free Cash Flow Per Share	-0.07	-0.22	0.16	0.08	0.06	-0.02
Dividends Per Share	0.075	0.100	0.080	0.030	-	-
Dividend Growth	-25.00%	25.00%	166.67%	-	-	-
Gross Margin	29.83%	33.53%	35.64%	32.76%	30.07%	27.88%
Operating Margin	7.40%	11.93%	12.83%	11.09%	8.56%	15.00%
Profit Margin	6.65%	10.76%	11.44%	9.37%	16.71%	12.43%
FCF Margin	-2.74%	-7.12%	5.86%	3.29%	3.35%	-1.36%
EBITDA	10.76	15.06	14.25	11.54	7.49	7.88
EBITDA Margin	14.58%	17.97%	18.39%	16.56%	14.28%	24.03%
EBIT	5.46	10	9.95	7.73	4.49	4.92
EBIT Margin	7.40%	11.93%	12.83%	11.09%	8.56%	15.00%
Effective Tax Rate	-4.03%	6.26%	10.39%	7.87%	-12.50%	0.00%

Updated May 15, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.