Thermal Energy International Inc. (TSXV: TMG)
Canada
· Delayed Price · Currency is CAD 0.190
+0.005 (2.70%)
Dec 3, 2024, 12:19 PM EST
TMG Income Statement
Financials in millions CAD. Fiscal year is June - May.
Millions CAD. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Aug '24 Aug 31, 2024 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 | May '20 May 31, 2020 | 2019 - 2015 |
| Revenue | 29.17 | 25.88 | 21.09 | 15.91 | 15.35 | 21.42 | Upgrade
|
| Revenue Growth (YoY) | 25.98% | 22.70% | 32.57% | 3.65% | -28.33% | 1.58% | Upgrade
|
| Cost of Revenue | 15.96 | 13.43 | 11.52 | 9.18 | 8.6 | 12.46 | Upgrade
|
| Gross Profit | 13.21 | 12.45 | 9.57 | 6.73 | 6.75 | 8.95 | Upgrade
|
| Selling, General & Admin | 11.42 | 10.82 | 8.35 | 8.52 | 7.75 | 8.11 | Upgrade
|
| Research & Development | 0.32 | 0.27 | 0.1 | -0.04 | -0.09 | -0.04 | Upgrade
|
| Operating Expenses | 11.74 | 11.09 | 8.45 | 8.49 | 7.66 | 8.07 | Upgrade
|
| Operating Income | 1.47 | 1.37 | 1.12 | -1.75 | -0.91 | 0.88 | Upgrade
|
| Interest Expense | -0.39 | -0.42 | -0.45 | -0.34 | -0.32 | -0.42 | Upgrade
|
| Interest & Investment Income | 0.08 | 0.05 | - | - | - | 0.01 | Upgrade
|
| EBT Excluding Unusual Items | 1.16 | 1 | 0.67 | -2.09 | -1.23 | 0.47 | Upgrade
|
| Impairment of Goodwill | - | - | - | - | - | -2.56 | Upgrade
|
| Asset Writedown | - | - | - | - | - | -0.5 | Upgrade
|
| Other Unusual Items | - | - | 0.02 | 0.34 | 1.24 | 0.39 | Upgrade
|
| Pretax Income | 1.16 | 1 | 0.69 | -1.75 | 0.02 | -2.2 | Upgrade
|
| Income Tax Expense | 0.03 | 0.02 | -0.03 | 0.09 | -0.2 | -0.3 | Upgrade
|
| Earnings From Continuing Operations | 1.13 | 0.98 | 0.72 | -1.84 | 0.22 | -1.9 | Upgrade
|
| Minority Interest in Earnings | -0.08 | -0.05 | -0 | -0.08 | -0.02 | -0 | Upgrade
|
| Net Income | 1.05 | 0.93 | 0.72 | -1.92 | 0.2 | -1.9 | Upgrade
|
| Net Income to Common | 1.05 | 0.93 | 0.72 | -1.92 | 0.2 | -1.9 | Upgrade
|
| Net Income Growth | -24.56% | 29.46% | - | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 163 | 168 | 164 | 164 | 161 | 161 | Upgrade
|
| Shares Outstanding (Diluted) | 167 | 172 | 166 | 164 | 166 | 161 | Upgrade
|
| Shares Change (YoY) | 2.07% | 3.30% | 1.34% | -1.08% | 2.78% | 0.44% | Upgrade
|
| EPS (Basic) | 0.01 | 0.01 | 0.00 | -0.01 | 0.00 | -0.01 | Upgrade
|
| EPS (Diluted) | 0.01 | 0.01 | 0.00 | -0.01 | 0.00 | -0.01 | Upgrade
|
| EPS Growth | -28.36% | 25.03% | - | - | - | - | Upgrade
|
| Free Cash Flow | 2.07 | 5.02 | 1.33 | -1.71 | -1.3 | 1.03 | Upgrade
|
| Free Cash Flow Per Share | 0.01 | 0.03 | 0.01 | -0.01 | -0.01 | 0.01 | Upgrade
|
| Gross Margin | 45.29% | 48.12% | 45.37% | 42.32% | 43.98% | 41.81% | Upgrade
|
| Operating Margin | 5.05% | 5.28% | 5.31% | -11.03% | -5.92% | 4.12% | Upgrade
|
| Profit Margin | 3.60% | 3.59% | 3.40% | -12.07% | 1.29% | -8.86% | Upgrade
|
| Free Cash Flow Margin | 7.11% | 19.40% | 6.29% | -10.75% | -8.48% | 4.81% | Upgrade
|
| EBITDA | 1.88 | 1.75 | 1.48 | -1.41 | -0.61 | 1.17 | Upgrade
|
| EBITDA Margin | 6.44% | 6.77% | 7.01% | -8.87% | -3.99% | 5.48% | Upgrade
|
| D&A For EBITDA | 0.4 | 0.38 | 0.36 | 0.34 | 0.3 | 0.29 | Upgrade
|
| EBIT | 1.47 | 1.37 | 1.12 | -1.75 | -0.91 | 0.88 | Upgrade
|
| EBIT Margin | 5.05% | 5.28% | 5.31% | -11.03% | -5.92% | 4.12% | Upgrade
|
| Effective Tax Rate | 2.88% | 1.70% | - | - | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.