Tantalus Systems Holding Inc.
TSX:GRID.TO · Toronto Stock Exchange
+$0.11 today
Vol 0.03M · 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:GRID.TO · Revenue to Net Income
Key Ratios
Analysis
$57.3M of revenue converted into -$735.6K of net income for the selected period. Gross margin is 52.6% and net margin is -1.4%, showing how much revenue survives after costs and taxes. EPS is $-0.01, 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 | $55.1M +24.3% | $44.3M +5.1% | $42.1M +6.4% | $39.6M +23.1% | $32.2M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $26.6M +31.3% | $20.3M +0.0% | $20.3M -2.0% | $20.7M +16.2% | $17.8M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $28.4M +18.3% | $24.0M +9.9% | $21.9M +15.7% | $18.9M +31.7% | $14.4M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 51.6% -2.6pp | 54.2% +2.3pp | 51.9% +4.1pp | 47.7% +3.1pp | 44.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $7.0M +0.0% | $7.0M -11.4% | $7.9M +4.4% | $7.6M +39.4% | $5.4M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $20.5M +24.3% | $16.5M +14.8% | $14.4M -4.7% | $15.1M +11.0% | $13.6M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $27.9M +10.4% | $25.3M +4.7% | $24.1M -1.8% | $24.6M +19.4% | $20.6M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $1.7M -3.0% | $1.8M -4.5% | $1.8M -3.4% | $1.9M +22.8% | $1.5M | $374.2M | $1.2B | $631.8M |
| EBITDA | $2.2M +205.8% | $722.7K -52.3% | $1.5M +146.9% | -$3.2M +34.1% | -$4.9M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 4.0% +2.4pp | 1.6% -2.0pp | 3.6% +11.8pp | -8.2% +7.1pp | -15.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | $510.8K +140.5% | -$1.3M +44.8% | -$2.3M +59.8% | -$5.7M +8.9% | -$6.2M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 0.9% +3.8pp | -2.8% +2.6pp | -5.4% +8.9pp | -14.4% +5.0pp | -19.4% | 16.6% | 24.1% | 22.0% |
| Interest Income | $96.7K | $0 -100.0% | $73.6K | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $1.2M -25.3% | $1.6M +11.0% | $1.4M +51.1% | $946.1K +78.4% | $530.4K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$1.4M -3.9% | -$1.4M -321.2% | $612.1K +258.0% | -$387.3K +47.5% | -$737.1K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$895.4K +65.8% | -$2.6M -56.2% | -$1.7M +72.4% | -$6.1M +12.9% | -$7.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -1.6% +4.3pp | -5.9% -1.9pp | -4.0% +11.4pp | -15.3% +6.3pp | -21.7% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $114.0K +883.9% | $11.6K +8.4% | $10.7K +101.2% | -$881.6K -2265.2% | $40.7K | $1.3B | -$1.6B | $745.2M |
| Net Income | -$1.0M +61.6% | -$2.6M -55.9% | -$1.7M +67.6% | -$5.2M +26.0% | -$7.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | -1.8% +4.1pp | -5.9% -1.9pp | -4.0% +9.1pp | -13.1% +8.7pp | -21.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 +64.6% | -$0 -47.4% | -$0 +68.5% | -$0 +29.4% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 +64.6% | -$0 -47.4% | -$0 +68.5% | -$0 +29.4% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $51.2M +8.5% | $47.2M +5.9% | $44.6M +0.2% | $44.5M +10.4% | $40.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $51.2M +8.5% | $47.2M +5.9% | $44.6M +0.2% | $44.5M +10.4% | $40.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Electrovaya Inc.
TSX:ELVA.TO
$566.54M
Firan Technology Group Corporation
TSX:FTG.TO
$540.47M
ADF Group Inc.
TSX:DRX.TO
$422.02M
Tornado Infrastructure Equipment Ltd.
TGH.V
$265.83M
Decisive Dividend Corporation
DE.V
$208.18M
Hammond Manufacturing Company Limited
TSX:HMM-A.TO
$186.11M
Gatekeeper Systems Inc.
GSI.V
$164.42M
DIRTT Environmental Solutions Ltd.
TSX:DRT.TO
$141.39M
Legend Power Systems Inc.
LPS.V
$21.01M
FuelPositive Corporation
NHHH.V
$19.27M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does GRID.TO generate?
Tantalus Systems Holding Inc. (GRID.TO) reported $55.06M of revenue in fiscal 2025.
Is GRID.TO profitable?
Tantalus Systems Holding Inc. (GRID.TO) reported -$1,009,365.30 of net income, with a net margin of -1.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.