Corby Spirit and Wine Limited
TSX:CSW-B.TO · Toronto Stock Exchange
-$0.08 today
Vol 0.00M · Avg 0.01M
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:CSW-B.TO · Revenue to Net Income
Key Ratios
Analysis
$272.6M of revenue converted into $33.1M of net income for the selected period. Gross margin is 48.7% and net margin is 12.2%, showing how much revenue survives after costs and taxes. EPS is $1.17, 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 | $246.8M +7.5% | $229.7M +40.9% | $163.0M +2.2% | $159.4M -0.2% | $159.8M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $123.8M +8.7% | $113.9M +65.4% | $68.8M +8.7% | $63.4M +2.1% | $62.1M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $123.0M +6.2% | $115.8M +23.0% | $94.1M -2.0% | $96.0M -1.7% | $97.7M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 49.8% -0.6pp | 50.4% -7.3pp | 57.8% -2.5pp | 60.3% -0.9pp | 61.2% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $77.0M +2.4% | $75.2M +20.5% | $62.4M +2.0% | $61.1M +8.5% | $56.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $76.9M +2.4% | $75.0M +20.3% | $62.4M +2.4% | $60.9M +8.4% | $56.2M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $16.3M +5.4% | $15.4M +4.2% | $14.8M +4.0% | $14.3M +22.0% | $11.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | $63.3M +10.8% | $57.1M +27.0% | $45.0M -4.6% | $47.1M -12.4% | $53.8M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 25.6% +0.8pp | 24.9% -2.7pp | 27.6% -2.0pp | 29.6% -4.1pp | 33.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $46.1M +13.3% | $40.7M +43.7% | $28.3M -13.3% | $32.7M -21.3% | $41.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 18.7% +1.0pp | 17.7% +0.3pp | 17.4% -3.1pp | 20.5% -5.5pp | 26.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $995.0K -13.7% | $1.2M -41.6% | $2.0M +420.8% | $379.0K -40.1% | $633.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $8.9M +1.1% | $8.8M +3076.4% | $276.0K +8.7% | $254.0K +101.6% | $126.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$8.0M -2.3% | -$7.8M -561.7% | $1.7M +1258.4% | $125.0K +135.8% | $53.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $38.1M +15.9% | $32.9M +9.5% | $30.0M -8.4% | $32.8M -21.1% | $41.5M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 15.4% +1.1pp | 14.3% -4.1pp | 18.4% -2.1pp | 20.6% -5.4pp | 26.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $10.7M +18.9% | $9.0M +11.2% | $8.1M -14.0% | $9.4M -14.2% | $10.9M | $1.3B | -$1.6B | $745.2M |
| Net Income | $27.4M +14.7% | $23.9M +8.9% | $22.0M -6.2% | $23.4M -23.5% | $30.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | 11.1% +0.7pp | 10.4% -3.1pp | 13.5% -1.2pp | 14.7% -4.5pp | 19.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +14.3% | $1 +9.1% | $1 -6.1% | $1 -23.4% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +14.3% | $1 +9.1% | $1 -6.1% | $1 -23.4% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $28.5M +0.0% | $28.5M +0.0% | $28.5M +0.0% | $28.5M +0.0% | $28.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $28.5M +0.0% | $28.5M +0.0% | $28.5M +0.0% | $28.5M +0.0% | $28.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Rogers Sugar Inc.
TSX:RSI.TO
$888.24M
Andrew Peller Limited
TSX:ADW-B.TO
$423.55M
High Liner Foods Incorporated
TSX:HLF.TO
$412.17M
Andrew Peller Limited
TSX:ADW-A.TO
$346.91M
Dundee Corporation
TSX:DC-A.TO
$300.94M
Happy Belly Food Group Inc.
HBFG.CN
$247.58M
Beyond Oil Ltd.
BOIL.CN
$163.06M
KP Tissue Inc.
TSX:KPT.TO
$132.27M
GURU Organic Energy Corp.
TSX:GURU.TO
$118.06M
SBD Capital Corp.
SBD.CN
$680,819.00
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does CSW-B.TO generate?
Corby Spirit and Wine Limited (CSW-B.TO) reported $246.79M of revenue in fiscal 2025.
Is CSW-B.TO profitable?
Corby Spirit and Wine Limited (CSW-B.TO) reported $27.43M of net income, with a net margin of 11.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.