ADF Group Inc.
TSX:DRX.TO · Toronto Stock Exchange
-$0.06 today
Vol 0.03M · Avg 0.08M
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:DRX.TO · Revenue to Net Income
Key Ratios
Analysis
$302.5M of revenue converted into $29.6M of net income for the selected period. Gross margin is 23.2% and net margin is 9.1%, showing how much revenue survives after costs and taxes. EPS is $1.20, 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 | $258.7M -23.8% | $339.6M +2.6% | $331.0M +31.9% | $250.9M -10.6% | $280.7M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $199.0M -14.4% | $232.4M -10.4% | $259.4M +20.5% | $215.3M -15.9% | $256.0M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $59.8M -44.3% | $107.2M +49.7% | $71.7M +101.4% | $35.6M +44.0% | $24.7M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 23.1% -8.5pp | 31.6% +9.9pp | 21.6% +7.5pp | 14.2% +5.4pp | 8.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $23.2M +11.5% | $20.8M -3.3% | $21.5M +45.6% | $14.8M +23.2% | $12.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $23.2M +4.9% | $22.1M +2.8% | $21.5M +45.6% | $14.8M +23.2% | $12.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $6.9M +12.3% | $6.2M +6.2% | $5.8M +9.0% | $5.3M +5.3% | $5.1M | $374.2M | $1.2B | $631.8M |
| EBITDA | $43.5M -49.2% | $85.7M +53.5% | $55.8M +130.9% | $24.2M +39.9% | $17.3M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 16.8% -8.4pp | 25.2% +8.4pp | 16.9% +7.2pp | 9.6% +3.5pp | 6.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | $36.6M -57.0% | $85.1M +69.8% | $50.1M +141.1% | $20.8M +130.9% | $9.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 14.1% -10.9pp | 25.1% +9.9pp | 15.1% +6.9pp | 8.3% +5.1pp | 3.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 -100.0% | $2.2M | $0 -100.0% | $2.0M +86.9% | $1.1M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $827.0K -75.1% | $3.3M +28.9% | $2.6M +30.1% | $2.0M +86.9% | $1.1M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$788.0K +88.3% | -$6.7M -80.1% | -$3.7M +5.3% | -$3.9M -139.5% | -$1.6M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $35.8M -54.3% | $78.4M +69.0% | $46.4M +175.3% | $16.9M +52.4% | $11.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 13.8% -9.3pp | 23.1% +9.1pp | 14.0% +7.3pp | 6.7% +2.8pp | 3.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $9.5M -56.1% | $21.6M +146.1% | $8.8M +357.7% | $1.9M +28.3% | $1.5M | $1.3B | -$1.6B | $745.2M |
| Net Income | $26.3M -53.7% | $56.8M +50.9% | $37.6M +151.9% | $14.9M +56.2% | $9.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | 10.2% -6.6pp | 16.7% +5.4pp | 11.4% +5.4pp | 6.0% +2.5pp | 3.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 -49.5% | $2 +60.0% | $1 +150.0% | $0 +58.6% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 -49.5% | $2 +60.0% | $1 +150.0% | $0 +58.6% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $28.4M -7.9% | $30.9M -5.5% | $32.6M +0.0% | $32.6M +0.0% | $32.6M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $28.4M -7.9% | $30.9M -5.5% | $32.6M +0.0% | $32.6M +0.0% | $32.6M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Firan Technology Group Corporation
TSX:FTG.TO
$527.89M
Velan Inc.
TSX:VLN.TO
$345.59M
Tantalus Systems Holding Inc.
TSX:GRID.TO
$294.92M
Tornado Infrastructure Equipment Ltd.
TGH.V
$265.83M
Decisive Dividend Corporation
DE.V
$208.18M
Hammond Manufacturing Company Limited
TSX:HMM-A.TO
$184.86M
Gatekeeper Systems Inc.
GSI.V
$164.42M
DIRTT Environmental Solutions Ltd.
TSX:DRT.TO
$141.39M
IBC Advanced Alloys Corp.
IB.V
$18.44M
Cymat Technologies Ltd.
CYM.V
$6.04M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does DRX.TO generate?
ADF Group Inc. (DRX.TO) reported $258.74M of revenue in fiscal 2025.
Is DRX.TO profitable?
ADF Group Inc. (DRX.TO) reported $26.31M of net income, with a net margin of 10.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.