Grey Wolf Animal Health Corp. (TSXV: WOLF)

Grey Wolf Animal Health Income Statement

Financials in millions CAD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 29, 2024	Dec 30, 2023	Dec 30, 2022	Dec 30, 2021	Dec 30, 2020
Revenue	26.3	25.41	22.64	13.1	7.68
Revenue Growth (YoY)	6.13%	12.26%	72.85%	70.47%	-
Cost of Revenue	12.83	12.58	11.07	5.95	3.54
Gross Profit	13.47	12.83	11.56	7.15	4.14
Selling, General & Admin	10.25	9.79	10.39	5.82	3.45
Operating Expenses	11.41	11.17	11.85	7.01	4.4
Operating Income	2.05	1.66	-0.28	0.13	-0.25
Interest Expense	-0.55	-0.6	-6.68	-1.66	-0.28
Interest & Investment Income	0.21	0.15	-	-	-
Currency Exchange Gain (Loss)	-0.02	-0.02	-0.04	0.01	-0.06
Other Non Operating Income (Expenses)	-0.11	-0.09	8.75	-0.31	-0.18
EBT Excluding Unusual Items	1.58	1.1	1.75	-1.82	-0.78
Other Unusual Items	-	-	-	-0.07	-0.04
Pretax Income	1.58	1.1	1.75	-1.89	-0.82
Income Tax Expense	0.66	0.49	-0.8	-0.92	0.08
Net Income	0.92	0.61	2.54	-0.97	-0.9
Net Income to Common	0.92	0.61	2.54	-0.97	-0.9
Net Income Growth	-86.22%	-76.03%	-	-	-
Shares Outstanding (Basic)	31	31	17	14	14
Shares Outstanding (Diluted)	31	31	17	14	14
Shares Change (YoY)	7.06%	85.72%	19.90%	2.68%	-
EPS (Basic)	0.03	0.02	0.15	-0.07	-0.07
EPS (Diluted)	0.03	0.02	0.15	-0.07	-0.07
EPS Growth	-87.16%	-87.09%	-	-	-
Free Cash Flow	0.27	2.15	-0.76	2.12	0.6
Free Cash Flow Per Share	0.01	0.07	-0.05	0.15	0.04
Gross Margin	51.20%	50.48%	51.09%	54.59%	53.91%
Operating Margin	7.81%	6.53%	-1.25%	1.03%	-3.31%
Profit Margin	3.51%	2.40%	11.24%	-7.40%	-11.67%
Free Cash Flow Margin	1.03%	8.46%	-3.38%	16.22%	7.75%
EBITDA	3.34	2.92	1.09	1.14	0.44
EBITDA Margin	12.69%	11.48%	4.80%	8.67%	5.73%
D&A For EBITDA	1.28	1.26	1.37	1	0.7
EBIT	2.05	1.66	-0.28	0.13	-0.25
EBIT Margin	7.81%	6.53%	-1.25%	1.03%	-3.31%
Effective Tax Rate	41.65%	44.50%	-	-	-
Advertising Expenses	-	0.44	0.63	0.29	0.25

Source: S&P Capital IQ. Standard template. Financial Sources.