TSX:MDI Income Statement

Financials in millions CAD. Fiscal year is May - April.

Millions CAD. Fiscal year is May - Apr.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Apr '25 Apr 30, 2025	Apr '24 Apr 30, 2024	Apr '23 Apr 30, 2023	Apr '22 Apr 30, 2022	Apr '21 Apr 30, 2021
Revenue	819.03	727.58	706.69	735.74	650.42	432.08
Revenue Growth (YoY)	20.42%	2.96%	-3.95%	13.12%	50.53%	5.61%
Cost of Revenue	683.93	597.04	553.97	558.84	510.64	367.99
Gross Profit	135.11	130.54	152.72	176.9	139.77	64.09
Selling, General & Admin	84.99	78.8	67.85	64.96	57.04	47.08
Depreciation & Amortization Expenses	5.02	3.68	1.05	-	-	-
Other Operating Expenses	16.48	12.11	14.5	16.2	15.34	4.21
Total Operating Expenses	106.48	94.59	83.4	81.15	72.38	51.29
Operating Income	28.62	35.95	69.33	95.75	67.39	12.8
Pretax Income	25.39	37.3	71.01	97.57	68.48	13.59
Provision for Income Taxes	9.45	11.35	17.93	22.65	15.03	3.55
Net Income	15.94	25.96	53.09	74.92	53.46	10.03
Net Income to Common	15.94	25.96	53.09	74.92	53.46	10.03
Net Income Growth	-61.74%	-51.11%	-29.15%	40.15%	432.78%	-
Shares Outstanding (Basic)	82	82	82	83	82	81
Shares Outstanding (Diluted)	82	82	83	83	83	81
Shares Change (YoY)	0.04%	-0.65%	-0.84%	0.62%	2.43%	0.37%
EPS (Basic)	0.19	0.32	0.64	0.90	0.65	0.12
EPS (Diluted)	0.19	0.32	0.64	0.90	0.65	0.12
EPS Growth	-62.00%	-50.00%	-28.89%	38.46%	441.67%	-
Shares Outstanding	82.05	81.84	81.78	83.03	82.71	80.66
Free Cash Flow	20.07	28.4	38.5	54.5	44.93	3.15
Free Cash Flow Growth	-29.31%	-26.25%	-29.35%	21.28%	1328.74%	-68.77%
Free Cash Flow Per Share	0.24	0.35	0.47	0.65	0.54	0.04
Gross Margin	16.50%	17.94%	21.61%	24.04%	21.49%	14.83%
Operating Margin	3.49%	4.94%	9.81%	13.01%	10.36%	2.96%
Profit Margin	1.95%	3.57%	7.51%	10.18%	8.22%	2.32%
FCF Margin	2.45%	3.90%	5.45%	7.41%	6.91%	0.73%
EBITDA	98.38	99.47	121.05	143.23	111.37	51.96
EBITDA Margin	12.01%	13.67%	17.13%	19.47%	17.12%	12.03%
EBIT	28.62	35.95	69.33	95.75	67.39	12.8
EBIT Margin	3.49%	4.94%	9.81%	13.01%	10.36%	2.96%
Effective Tax Rate	37.22%	30.42%	25.25%	23.21%	21.94%	26.14%

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