NamSys Inc. (TSXV:CTZ)

NamSys Income Statement

Financials in millions CAD. Fiscal year is November - October.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct 31, 2025	Oct 31, 2024	Oct 31, 2023	Oct 31, 2022	Oct 31, 2021
Revenue	7.89	6.84	6.09	5.39	4.98
Revenue Growth (YoY)	15.37%	12.26%	12.94%	8.43%	4.83%
Cost of Revenue	2.81	2.57	2.44	2.25	1.98
Gross Profit	5.08	4.27	3.65	3.15	2.99
Selling, General & Admin	1.88	1.7	1.52	1.39	1.14
Operating Expenses	1.93	1.7	1.55	1.39	1.16
Operating Income	3.15	2.57	2.11	1.75	1.83
Interest Expense	-	-	-	-0	-0
Interest & Investment Income	0.27	0.29	0.2	0.01	0.02
Currency Exchange Gain (Loss)	-0.01	0.03	-0.01	0.14	-0.12
EBT Excluding Unusual Items	3.4	2.89	2.3	1.9	1.73
Pretax Income	3.4	2.89	2.3	1.9	1.73
Income Tax Expense	0.92	0.8	0.68	0.5	0.46
Earnings From Continuing Operations	2.49	2.09	1.61	1.39	1.27
Net Income	2.49	2.09	1.61	1.39	1.27
Net Income to Common	2.49	2.09	1.61	1.39	1.27
Net Income Growth	18.93%	29.45%	15.81%	10.09%	-
Shares Outstanding (Basic)	27	27	27	27	27
Shares Outstanding (Diluted)	28	28	28	27	27
Shares Change (YoY)	0.23%	-0.22%	1.15%	-	-
EPS (Basic)	0.09	0.08	0.06	0.05	0.05
EPS (Diluted)	0.09	0.08	0.06	0.05	0.05
EPS Growth	16.34%	30.70%	18.37%	7.71%	-
Free Cash Flow	2.19	2.5	1.65	0.95	-1.62
Free Cash Flow Per Share	0.08	0.09	0.06	0.04	-0.06
Gross Margin	64.35%	62.42%	59.95%	58.33%	60.16%
Operating Margin	39.87%	37.60%	34.59%	32.50%	36.79%
Profit Margin	31.50%	30.56%	26.50%	25.85%	25.46%
Free Cash Flow Margin	27.71%	36.55%	27.16%	17.66%	-32.63%
EBITDA	3.15	2.58	2.11	1.77	1.84
EBITDA Margin	39.97%	37.70%	34.71%	32.72%	36.99%
D&A For EBITDA	0.01	0.01	0.01	0.01	0.01
EBIT	3.15	2.57	2.11	1.75	1.83
EBIT Margin	39.87%	37.60%	34.59%	32.50%	36.79%
Effective Tax Rate	26.91%	27.65%	29.69%	26.56%	26.59%

Updated Oct 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.