Grey Wolf Animal Health Corp. (TSXV:WOLF)

Grey Wolf Animal Health Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	35.76	26.83	25.41	22.64	13.1
Revenue Growth (YoY)	33.30%	5.58%	12.26%	72.85%	70.47%
Cost of Revenue	16.7	13.07	12.58	11.07	5.95
Gross Profit	19.06	13.76	12.83	11.56	7.15
Selling, General & Admin	12.83	10.53	9.79	10.39	5.82
Operating Expenses	14.82	11.73	11.17	11.85	7.01
Operating Income	4.24	2.03	1.66	-0.28	0.13
Interest Expense	-1.77	-0.66	-0.6	-6.68	-1.66
Interest & Investment Income	0.11	0.2	0.15	-	-
Currency Exchange Gain (Loss)	-0.02	-0.05	-0.02	-0.04	0.01
Other Non Operating Income (Expenses)	-0.18	-0.12	-0.09	8.75	-0.31
EBT Excluding Unusual Items	2.38	1.39	1.1	1.75	-1.82
Other Unusual Items	-	-	-	-	-0.07
Pretax Income	2.38	1.39	1.1	1.75	-1.89
Income Tax Expense	0.72	0.69	0.49	-0.8	-0.92
Net Income	1.66	0.7	0.61	2.54	-0.97
Net Income to Common	1.66	0.7	0.61	2.54	-0.97
Net Income Growth	135.11%	15.60%	-76.03%	-	-
Shares Outstanding (Basic)	34	31	31	17	14
Shares Outstanding (Diluted)	34	31	31	17	14
Shares Change (YoY)	9.26%	0.85%	85.72%	19.91%	2.68%
EPS (Basic)	0.05	0.02	0.02	0.15	-0.07
EPS (Diluted)	0.05	0.02	0.02	0.15	-0.07
EPS Growth	142.28%	1.81%	-87.09%	-	-
Free Cash Flow	3.31	1.21	2.15	-0.76	2.12
Free Cash Flow Per Share	0.10	0.04	0.07	-0.05	0.15
Gross Margin	53.30%	51.28%	50.48%	51.09%	54.59%
Operating Margin	11.85%	7.56%	6.53%	-1.24%	1.03%
Profit Margin	4.63%	2.63%	2.40%	11.24%	-7.40%
Free Cash Flow Margin	9.26%	4.52%	8.46%	-3.38%	16.22%
EBITDA	6.73	3.46	2.92	1.09	1.14
EBITDA Margin	18.83%	12.90%	11.48%	4.80%	8.67%
D&A For EBITDA	2.49	1.43	1.26	1.37	1
EBIT	4.24	2.03	1.66	-0.28	0.13
EBIT Margin	11.85%	7.56%	6.53%	-1.24%	1.03%
Effective Tax Rate	30.31%	49.37%	44.50%	-	-
Advertising Expenses	0.41	0.42	0.44	0.63	0.29

Source: S&P Global Market Intelligence. Standard template. Financial Sources.