Black Diamond Group Limited
TSX:BDI.TO · Toronto Stock Exchange
+$0.04 today
Vol 0.04M · Avg 0.19M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
TSX:BDI.TO · Revenue to Net Income
Key Ratios
Analysis
$484.7M of revenue converted into $31.7M of net income for the selected period. Gross margin is 37.3% and net margin is 6.9%, showing how much revenue survives after costs and taxes. EPS is $0.48, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $456.9M +13.4% | $403.0M +2.4% | $393.5M +21.2% | $324.5M -4.4% | $339.6M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $293.1M +33.7% | $219.2M +0.1% | $219.1M +17.5% | $186.4M -18.2% | $227.9M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $163.8M -10.8% | $183.8M +5.3% | $174.5M +26.3% | $138.1M +23.8% | $111.6M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 35.9% -9.7pp | 45.6% +1.3pp | 44.3% +1.8pp | 42.6% +9.7pp | 32.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $90.3M +12.7% | $80.1M +5.9% | $75.6M +28.1% | $59.0M +15.8% | $51.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $90.3M -30.0% | $129.0M +70.5% | $75.6M -19.9% | $94.5M +9.5% | $86.3M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $52.8M +7.8% | $49.0M +10.9% | $44.2M +25.6% | $35.2M -0.4% | $35.3M | $374.2M | $1.2B | $631.8M |
| EBITDA | $126.4M +23.3% | $102.5M +3.8% | $98.8M +17.3% | $84.3M +37.6% | $61.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 27.7% +2.2pp | 25.4% +0.3pp | 25.1% -0.9pp | 26.0% +7.9pp | 18.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $73.6M +34.3% | $54.8M -44.5% | $98.8M +130.8% | $42.8M +76.3% | $24.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 16.1% +2.5pp | 13.6% -11.5pp | 25.1% +11.9pp | 13.2% +6.0pp | 7.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 -100.0% | $7.9M +56.0% | $5.1M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $14.4M -6.9% | $15.4M +12.0% | $13.8M +78.0% | $7.7M +59.4% | $4.9M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$22.1M -37.7% | -$16.0M +72.5% | -$58.3M -1605.1% | -$3.4M +35.6% | -$5.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $51.5M +32.9% | $38.8M -4.4% | $40.5M +0.8% | $40.2M +100.9% | $20.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 11.3% +1.7pp | 9.6% -0.7pp | 10.3% -2.1pp | 12.4% +6.5pp | 5.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $14.2M +24.1% | $11.5M +26.4% | $9.1M -23.8% | $11.9M +779.1% | -$1.8M | $1.3B | -$1.6B | $745.2M |
| Net Income | $34.8M +35.8% | $25.7M -15.5% | $30.4M +15.1% | $26.4M +29.6% | $20.4M | $4.9B | $4.8B | $4.7B |
| Net Margin | 7.6% +1.3pp | 6.4% -1.3pp | 7.7% -0.4pp | 8.1% +2.1pp | 6.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +31.0% | $0 -16.0% | $1 +11.1% | $0 +28.6% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +31.7% | $0 -16.3% | $0 +11.4% | $0 +29.4% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $63.7M +4.4% | $61.0M +1.4% | $60.2M +1.7% | $59.2M +2.7% | $57.6M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $64.6M +3.9% | $62.2M +0.6% | $61.8M +2.3% | $60.4M +2.0% | $59.2M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Mullen Group Ltd.
TSX:MTL.TO
$2.06B
Magellan Aerospace Corporation
TSX:MAL.TO
$1.79B
Cargojet Inc.
TSX:CJT.TO
$1.23B
Algoma Central Corporation
TSX:ALC.TO
$893.30M
GDI Integrated Facility Services Inc.
GDI.TO
$860.68M
Diversified Royalty Corp.
TSX:DIV.TO
$846.06M
ADENTRA Inc.
TSX:ADEN.TO
$842.77M
Dexterra Group Inc.
TSX:DXT.TO
$812.65M
Zedcor Inc.
ZDC.V
$592.35M
Chorus Aviation Inc.
TSX:CHR.TO
$572.26M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does BDI.TO generate?
Black Diamond Group Limited (BDI.TO) reported $456.92M of revenue in fiscal 2025.
Is BDI.TO profitable?
Black Diamond Group Limited (BDI.TO) reported $34.84M of net income, with a net margin of 7.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.