Flint Corp.
TSX:FLNT.TO · Toronto Stock Exchange
+$0.00 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:FLNT.TO · Revenue to Net Income
Key Ratios
Analysis
$556.9M of revenue converted into -$23.7M of net income for the selected period. Gross margin is 9.9% and net margin is -4.8%, showing how much revenue survives after costs and taxes. EPS is $-0.21, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $389.4M -0.9% | $393.1M -15.3% | $464.3M +22.7% | $378.3M +5.9% | $357.1M | $955.2M | $764.8M | $876.8M |
| Cost of Revenue | $349.1M -2.9% | $359.4M -12.9% | $412.7M +17.5% | $351.2M +7.5% | $326.7M | $1.3B | $1.4B | $400.8M |
| Gross Profit | $40.3M +19.7% | $33.7M -34.7% | $51.6M +90.3% | $27.1M -10.9% | $30.4M | $14.5B | $13.2B | $11.8B |
| Gross Margin | 10.4% +1.8pp | 8.6% -2.5pp | 11.1% +3.9pp | 7.2% -1.4pp | 8.5% | 21.7% | 40.8% | 14.9% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $300.0M | $602.4M | $1.2B |
| Selling, General & Admin | $28.5M +24.8% | $22.9M -19.0% | $28.2M +34.5% | $21.0M +11.1% | $18.9M | $1.3B | -$1.6B | $844.6M |
| Operating Expenses | $25.3M +314.8% | $6.1M -86.0% | $43.5M +57.6% | $27.6M -2.5% | $28.3M | $9.0B | $10.7B | $12.4B |
| Depreciation & Amortization | $12.9M -23.1% | $16.8M +12.6% | $14.9M +135.6% | $6.3M -27.4% | $8.7M | $889.4M | $1.4B | $844.6M |
| EBITDA | $19.3M -47.2% | $36.6M +65.5% | $22.1M +259.4% | -$13.9M -88.4% | -$7.4M | $3.5B | $6.1B | $8.7B |
| EBITDA Margin | 5.0% -4.4pp | 9.3% +4.5pp | 4.8% +8.4pp | -3.7% -1.6pp | -2.1% | 33.4% | 29.0% | 24.7% |
| Operating Income | $6.4M -76.6% | $27.6M +240.4% | $8.1M +1774.4% | -$484.0K -122.7% | $2.1M | -$16.0B | $3.7B | $5.4B |
| Operating Margin | 1.7% -5.4pp | 7.0% +5.3pp | 1.7% +1.9pp | -0.1% -0.7pp | 0.6% | 27.4% | 34.9% | 32.8% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | $718.6M | $875.4M | $1.0B |
| Interest Expense | $15.8M -10.7% | $17.6M +5.0% | $16.8M +42.2% | $11.8M -40.4% | $19.8M | -$1.5B | -$1.7B | -$1.5B |
| Other Income / Expenses | -$15.7M +38.0% | -$25.4M -43.8% | -$17.7M +41.2% | -$30.0M +13.1% | -$34.6M | $962.2M | $827.8M | $693.4M |
| Income Before Tax | -$9.3M -523.7% | $2.2M +122.9% | -$9.6M +68.7% | -$30.5M +5.9% | -$32.5M | $7.0B | $8.6B | $10.3B |
| Pre-Tax Margin | -2.4% -2.9pp | 0.6% +2.6pp | -2.1% +6.0pp | -8.1% +1.0pp | -9.1% | 31.6% | 29.5% | 37.0% |
| Income Tax Expense | $15.8M +1335.5% | -$1.3M +56.2% | -$2.9M -533.6% | -$459.0K -23050.0% | $2.0K | -$1.6B | $823.6M | $1.1B |
| Net Income | -$25.0M -816.5% | $3.5M +174.2% | -$4.7M +85.1% | -$31.6M +12.1% | -$35.9M | -$15.4B | -$15.3B | -$15.2B |
| Net Margin | -6.4% -7.3pp | 0.9% +1.9pp | -1.0% +7.3pp | -8.3% +1.7pp | -10.1% | 42.3% | 47.3% | 7.4% |
| EPS (Basic) | -$0 -823.3% | $0 +174.1% | -$0 +85.2% | -$0 +12.1% | -$0 | $1.1B | $1.4B | $624.8M |
| EPS (Diluted) | -$0 -823.3% | $0 +174.1% | -$0 +85.2% | -$0 +12.1% | -$0 | $441.4M | $587.0M | $430.2M |
| Weighted Avg Shares | $110.0M +0.0% | $110.0M +0.0% | $109.9M +0.0% | $109.9M +0.0% | $109.9M | $1.4B | -$1.6B | $365.8M |
| Weighted Avg Shares (Diluted) | $110.0M +0.0% | $110.0M +0.0% | $109.9M +0.0% | $109.9M +0.0% | $109.9M | $1.3B | $1.0B | $487.6M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Royal Helium Ltd.
RHC.V
$7.16M
Madison Metals Inc.
GREN.CN
$6.41M
Razor Energy Corp.
RZE.V
$4.94M
Wolverine Energy and Infrastructure Inc.
WEII.V
$4.41M
Pambili Natural Resources Corporation
PNN.V
$3.33M
Decklar Resources Inc.
DKL.V
$2.75M
Three Sixty Solar Ltd.
VSOL.NE
$2.07M
Jura Energy Corporation
JEC.V
$2.07M
Patterson Metals Corp.
PAT.V
$1.99M
Divergent Energy Services Corp.
DVG.V
$185,808.00
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does FLNT.TO generate?
Flint Corp. (FLNT.TO) reported $389.40M of revenue in fiscal 2021.
Is FLNT.TO profitable?
Flint Corp. (FLNT.TO) reported -$25,049,000.00 of net income, with a net margin of -6.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.