MiniLuxe Holding Corp. (TSXV:MNLX)
Canada · Delayed Price · Currency is CAD 0.3250
0.00 (0.00%)
At close: Jun 5, 2026
MiniLuxe Holding Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 29, 2026 | Dec '25 Dec 28, 2025 | Dec '24 Dec 29, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Dec '21 Dec 26, 2021 |
| 28.16 | 27.9 | 26.12 | 24.55 | 21.47 | 16.68 | |
Revenue Growth (YoY) | 5.77% | 6.82% | 6.39% | 14.36% | 28.71% | 57.23% |
Cost of Revenue | 16.76 | 16.64 | 15.52 | 14.86 | 12.61 | 8.9 |
Gross Profit | 11.39 | 11.26 | 10.61 | 9.69 | 8.86 | 7.78 |
Selling, General & Admin | 14.4 | 14.52 | 12.84 | 16.65 | 16.03 | 13.48 |
Operating Expenses | 17.34 | 17.5 | 16.74 | 20.13 | 19.13 | 16.5 |
Operating Income | -5.94 | -6.24 | -6.14 | -10.44 | -10.27 | -8.72 |
Interest Expense | -2.3 | -2.23 | -1.66 | -1.42 | -1.38 | -2.89 |
Interest & Investment Income | - | - | - | - | - | 0.01 |
Other Non Operating Income (Expenses) | 0.6 | 0.31 | 0 | 0.1 | 0.01 | -45.48 |
EBT Excluding Unusual Items | -7.65 | -8.16 | -7.79 | -11.76 | -11.64 | -57.08 |
Merger & Restructuring Charges | - | - | - | - | -0.13 | - |
Asset Writedown | - | - | -0.66 | -0.96 | - | - |
Other Unusual Items | 0.08 | -0.16 | -0.41 | 3.03 | 0.16 | 2.7 |
Pretax Income | -7.57 | -8.32 | -8.87 | -9.69 | -11.61 | -54.37 |
Income Tax Expense | - | - | - | - | 0.06 | 0.06 |
Earnings From Continuing Operations | -7.57 | -8.32 | -8.87 | -9.69 | -11.68 | -54.43 |
Minority Interest in Earnings | 0.07 | 0.05 | -0.04 | - | - | - |
Net Income | -7.5 | -8.27 | -8.91 | -9.69 | -11.68 | -54.43 |
Net Income to Common | -7.5 | -8.27 | -8.91 | -9.69 | -11.68 | -54.43 |
Shares Outstanding (Basic) | 167 | 165 | 148 | 147 | 146 | 39 |
Shares Outstanding (Diluted) | 167 | 165 | 148 | 147 | 146 | 39 |
Shares Change (YoY) | 10.89% | 11.42% | 0.68% | 0.45% | 277.29% | -66.66% |
EPS (Basic) | -0.04 | -0.05 | -0.06 | -0.07 | -0.08 | -1.40 |
EPS (Diluted) | -0.04 | -0.05 | -0.06 | -0.07 | -0.08 | -1.40 |
Free Cash Flow | -3.28 | -2.75 | -2.36 | -4.17 | -8.67 | -4.5 |
Free Cash Flow Per Share | -0.02 | -0.02 | -0.02 | -0.03 | -0.06 | -0.12 |
Gross Margin | 40.47% | 40.35% | 40.60% | 39.48% | 41.27% | 46.64% |
Operating Margin | -21.11% | -22.36% | -23.49% | -42.52% | -47.84% | -52.25% |
Profit Margin | -26.64% | -29.63% | -34.10% | -39.48% | -54.39% | -326.31% |
Free Cash Flow Margin | -11.65% | -9.84% | -9.03% | -17.00% | -40.39% | -26.96% |
EBITDA | -4.35 | -4.58 | -3.99 | -8.65 | -8.66 | -7.08 |
EBITDA Margin | -15.45% | -16.43% | -15.29% | -35.22% | -40.35% | -42.45% |
D&A For EBITDA | 1.59 | 1.65 | 2.14 | 1.79 | 1.61 | 1.64 |
EBIT | -5.94 | -6.24 | -6.14 | -10.44 | -10.27 | -8.72 |
EBIT Margin | -21.11% | -22.36% | -23.49% | -42.52% | -47.84% | -52.25% |