Mazarin Inc. (TSXV:MAZ.H)
Canada · Delayed Price · Currency is CAD 0.0800
-0.0450 (-36.00%)
Sep 18, 2026, 10:52 AM EST
Mazarin 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 |
Operating Revenue | 3.02 | 2.47 | 5.51 | 3.09 | 1.56 | 2.08 |
Other Revenue | -0.28 | 0.15 | 0.18 | 0.17 | 0.15 | 0.25 |
| 2.75 | 2.62 | 5.69 | 3.26 | 1.71 | 2.32 | |
Revenue Growth | -12.35% | -53.98% | 74.65% | 90.13% | -26.24% | 50.62% |
Cost of Revenue | 2.43 | 2.5 | 3.24 | 1.66 | 0.87 | 0.27 |
Gross Profit | 0.32 | 0.12 | 2.45 | 1.59 | 0.84 | 2.05 |
Selling, General & Admin | 1.68 | 1.94 | 1.7 | 1.27 | 1.14 | 1.07 |
Other Operating Expenses | 0.36 | 0.32 | 0.25 | 0.23 | 0.22 | 0.21 |
Operating Expenses | 2.04 | 2.25 | 1.95 | 1.5 | 1.36 | 1.27 |
Operating Income | -1.71 | -2.14 | 0.49 | 0.09 | -0.52 | 0.78 |
Interest & Investment Income | 4.68 | 3.17 | 4.17 | 1.96 | -0.25 | 3.13 |
EBT Excluding Unusual Items | 2.97 | 1.04 | 4.66 | 2.05 | -0.76 | 3.91 |
Merger & Restructuring Charges | -42.2 | -24.34 | - | - | - | - |
Legal Settlements | -4.28 | -2.74 | -2.33 | 0.77 | 0.23 | -2.95 |
Pretax Income | -43.52 | -26.04 | 2.33 | 2.82 | -0.53 | 0.95 |
Income Tax Expense | -0.19 | -0.19 | 0.67 | 0.43 | -0.02 | 0.11 |
Earnings From Continuing Operations | -43.33 | -25.85 | 1.65 | 2.39 | -0.51 | 0.85 |
Minority Interest in Earnings | 15.43 | 9.11 | -0.24 | -0.52 | 0.12 | -0.02 |
Net Income | -27.9 | -16.74 | 1.41 | 1.87 | -0.39 | 0.83 |
Net Income to Common | -27.9 | -16.74 | 1.41 | 1.87 | -0.39 | 0.83 |
Net Income Growth | - | - | -24.49% | - | - | - |
Shares Outstanding (Basic) | 51 | 50 | 50 | 49 | 48 | 48 |
Shares Outstanding (Diluted) | 51 | 50 | 50 | 50 | 48 | 48 |
Shares Change | -2.95% | 0.38% | 0.88% | 3.71% | 0.07% | 0.11% |
EPS (Basic) | -0.55 | -0.33 | 0.03 | 0.04 | -0.01 | 0.02 |
EPS (Diluted) | -0.55 | -0.33 | 0.03 | 0.04 | -0.01 | 0.02 |
EPS Growth | - | - | -26.12% | - | - | - |
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 | -39.42 | -21.65 | -0.07 | 1.81 | -0.67 | -1.4 |
Free Cash Flow Per Share | -0.78 | -0.43 | -0.00 | 0.04 | -0.01 | -0.03 |
Gross Margin | 11.69% | 4.43% | 43.01% | 48.91% | 49.24% | 88.37% |
Operating Margin | -62.42% | -81.73% | 8.64% | 2.77% | -30.14% | 33.48% |
Profit Margin | -1015.99% | -639.99% | 24.84% | 57.45% | -22.55% | 35.59% |
Free Cash Flow Margin | -1435.69% | -827.68% | -1.14% | 55.52% | -39.08% | -60.23% |
EBITDA | -1.62 | -2.04 | 0.58 | 0.14 | -0.5 | 0.79 |
EBITDA Margin | -58.96% | -78.13% | 10.11% | 4.24% | -28.97% | 34.08% |
D&A For EBITDA | 0.1 | 0.09 | 0.08 | 0.05 | 0.02 | 0.01 |
EBIT | -1.71 | -2.14 | 0.49 | 0.09 | -0.52 | 0.78 |
EBIT Margin | -62.42% | -81.73% | 8.64% | 2.77% | -30.14% | 33.48% |
Effective Tax Rate | - | - | 28.95% | 15.12% | - | 11.12% |
Revenue as Reported | 7.43 | 5.79 | 9.85 | 5.22 | 1.47 | 5.45 |