Beacn Wizardry and Magic Inc. (TSXV:BECN)
Canada · Delayed Price · Currency is CAD 0.0300
0.00 (0.00%)
Aug 27, 2026, 2:19 PM EST
Beacn Wizardry and Magic 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 | Jun '26 Jun 30, 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 |
| 2.25 | 2.73 | 3.47 | 2.93 | 4.33 | - | |
Revenue Growth | -31.47% | -21.39% | 18.19% | -32.19% | - | - |
Cost of Revenue | 1.45 | 1.76 | 2.09 | 1.85 | 2.69 | - |
Gross Profit | 0.81 | 0.97 | 1.38 | 1.08 | 1.64 | - |
Selling, General & Admin | 2.22 | 2.43 | 2.45 | 3 | 2.2 | 1.63 |
Research & Development | 0.05 | 0.07 | 0.08 | 0.18 | - | - |
Other Operating Expenses | - | - | - | - | -0.27 | -0.24 |
Operating Expenses | 2.41 | 2.62 | 2.65 | 3.29 | 2.06 | 1.43 |
Operating Income | -1.6 | -1.66 | -1.27 | -2.21 | -0.43 | -1.43 |
Interest Expense | -0.13 | -0.13 | -0.05 | -0.03 | -0.05 | -0.02 |
Currency Exchange Gain (Loss) | -0.06 | -0.08 | 0.01 | -0.02 | 0.05 | -0 |
Other Non Operating Income (Expenses) | -0.03 | -0.02 | -0.04 | -0.03 | -0.03 | -1.26 |
Pretax Income | -1.82 | -1.88 | -1.35 | -2.28 | -0.45 | -2.71 |
Net Income | -1.82 | -1.88 | -1.35 | -2.28 | -0.45 | -2.71 |
Net Income to Common | -1.82 | -1.88 | -1.35 | -2.28 | -0.45 | -2.71 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 59 | 57 | 55 | 50 | 43 | 32 |
Shares Outstanding (Diluted) | 59 | 57 | 55 | 50 | 43 | 32 |
Shares Change | 4.73% | 3.87% | 8.79% | 16.12% | 36.19% | 146.06% |
EPS (Basic) | -0.03 | -0.03 | -0.02 | -0.05 | -0.01 | -0.09 |
EPS (Diluted) | -0.03 | -0.03 | -0.02 | -0.05 | -0.01 | -0.09 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | -1.3 | -0.68 | -0.95 | -1.74 | -1.89 | -2.22 |
Free Cash Flow Per Share | -0.02 | -0.01 | -0.02 | -0.04 | -0.04 | -0.07 |
Gross Margin | 35.80% | 35.41% | 39.69% | 36.82% | 37.84% | - |
Operating Margin | -71.07% | -60.75% | -36.77% | -75.30% | -9.86% | - |
Profit Margin | -81.02% | -69.15% | -38.97% | -77.80% | -10.43% | - |
Free Cash Flow Margin | -57.89% | -25.02% | -27.40% | -59.49% | -43.69% | - |
EBITDA | -1.5 | -1.56 | -1.18 | -2.12 | -0.31 | -1.39 |
EBITDA Margin | -66.47% | -57.42% | -34.04% | -72.21% | -7.09% | - |
D&A For EBITDA | 0.1 | 0.09 | 0.09 | 0.09 | 0.12 | 0.05 |
EBIT | -1.6 | -1.66 | -1.27 | -2.21 | -0.43 | -1.43 |
EBIT Margin | -71.07% | -60.75% | -36.77% | -75.30% | -9.86% | - |
Advertising Expenses | - | 0.51 | 0.37 | 0.56 | 0.36 | 0.05 |