NanoXplore Inc.
TSX:GRA.TO · Toronto Stock Exchange
-$0.04 today
Vol 0.05M · Avg 0.25M
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:GRA.TO · Revenue to Net Income
Key Ratios
Analysis
$115.1M of revenue converted into -$12.6M of net income for the selected period. Gross margin is 14.7% and net margin is -11.4%, showing how much revenue survives after costs and taxes. EPS is $-0.07, 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 | $128.9M +0.2% | $128.6M +4.8% | $122.7M +32.9% | $92.3M +38.5% | $66.7M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $98.2M -9.0% | $107.8M +0.5% | $107.3M +29.3% | $83.0M +40.5% | $59.0M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $30.7M +48.1% | $20.8M +34.6% | $15.4M +64.3% | $9.4M +22.9% | $7.6M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 23.8% +7.7pp | 16.1% +3.6pp | 12.6% +2.4pp | 10.2% -1.3pp | 11.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $5.1M +5.9% | $4.8M +42.0% | $3.4M -4.7% | $3.6M +0.8% | $3.5M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $22.8M -1.6% | $23.2M +9.6% | $21.1M +23.6% | $17.1M +16.1% | $14.7M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $39.7M +25.7% | $31.5M +16.3% | $27.1M +4.0% | $26.1M +38.8% | $18.8M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $11.3M +2.8% | $11.0M +23.8% | $8.9M +20.5% | $7.4M +18.9% | $6.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $3.1M +113.4% | $1.4M +158.2% | -$2.5M +68.8% | -$7.9M -67.1% | -$4.7M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 2.4% +1.3pp | 1.1% +3.1pp | -2.0% +6.6pp | -8.6% -1.5pp | -7.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$8.9M +17.4% | -$10.8M +7.8% | -$11.7M +30.9% | -$16.9M -50.6% | -$11.2M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -6.9% +1.5pp | -8.4% +1.1pp | -9.5% +8.8pp | -18.3% -1.5pp | -16.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $670.6K -44.4% | $1.2M -21.5% | $1.5M +235.2% | $458.2K +95.5% | $234.3K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $1.1M -2.6% | $1.1M -23.5% | $1.5M +20.7% | $1.2M -35.2% | $1.9M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$426.9K -539.0% | $97.2K +108.6% | -$1.1M -370.4% | $417.5K +126.4% | -$1.6M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$9.3M +12.6% | -$10.7M +9.2% | -$11.8M +28.7% | -$16.5M -28.7% | -$12.8M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -7.2% +1.1pp | -8.3% +1.3pp | -9.6% +8.3pp | -17.9% +1.4pp | -19.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $310.9K -67.8% | $966.6K +2600.8% | -$38.6K +96.0% | -$976.0K +4.6% | -$1.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$9.7M +17.2% | -$11.7M +8.9% | -$12.8M +17.7% | -$15.5M -31.6% | -$11.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | -7.5% +1.6pp | -9.1% +1.4pp | -10.4% +6.4pp | -16.8% +0.9pp | -17.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 +19.1% | -$0 +12.5% | -$0 +17.4% | -$0 -21.3% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 +19.1% | -$0 +12.5% | -$0 +17.4% | -$0 -21.3% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $170.6M +0.4% | $169.9M +2.0% | $166.6M +3.8% | $160.6M +8.4% | $148.1M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $170.6M +0.4% | $169.9M +2.0% | $166.6M +3.8% | $160.6M +8.4% | $148.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Highlander Silver Corp.
TSX:HSLV.TO
$803.25M
First Mining Gold Corp.
TSX:FF.TO
$768.09M
Interfor Corporation
TSX:IFP.TO
$663.46M
Lithium Royalty Corp.
LIRC.TO
$577.40M
Benz Mining Corp.
BZ.V
$547.03M
Regulus Resources Inc.
REG.V
$479.58M
Founders Metals Inc.
FDR.V
$464.94M
GoldMining Inc.
TSX:GOLD.TO
$285.69M
Goliath Resources Limited
GOT.V
$258.84M
Emerita Resources Corp.
EMO.V
$112.72M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does GRA.TO generate?
NanoXplore Inc. (GRA.TO) reported $128.92M of revenue in fiscal 2025.
Is GRA.TO profitable?
NanoXplore Inc. (GRA.TO) reported -$9,657,120.00 of net income, with a net margin of -7.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.