Keyera Corp.
TSX:KEY.TO · Toronto Stock Exchange
-$0.47 today
Vol 2.33M · Avg 1.67M
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:KEY.TO · Revenue to Net Income
Key Ratios
Analysis
$6.6B of revenue converted into $180.0M of net income for the selected period. Gross margin is 15.9% and net margin is 2.5%, showing how much revenue survives after costs and taxes. EPS is $0.78, 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 | $6.9B -4.0% | $7.1B +1.2% | $7.1B -0.1% | $7.1B +41.6% | $5.0B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $5.8B +1.7% | $5.8B +2.4% | $5.6B -4.5% | $5.9B +49.4% | $3.9B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.0B -27.4% | $1.4B -3.3% | $1.4B +21.9% | $1.2B +12.5% | $1.0B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 14.7% -4.7pp | 19.4% -0.9pp | 20.3% +3.7pp | 16.7% -4.3pp | 21.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $172.4M -4.0% | $179.6M +14.1% | $157.4M +35.5% | $116.1M +7.8% | $107.7M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $172.4M -4.0% | $179.6M +14.1% | $157.4M +35.5% | $116.1M +7.8% | $107.7M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $374.9M +16.8% | $321.0M +9.0% | $294.4M +27.5% | $230.9M +2.0% | $226.3M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.2B +2.1% | $1.2B -6.0% | $1.2B +21.0% | $1.0B +14.2% | $894.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 17.3% +1.0pp | 16.3% -1.2pp | 17.5% +3.1pp | 14.5% -3.5pp | 17.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | $833.8M -30.9% | $1.2B -5.5% | $1.3B +20.4% | $1.1B +13.0% | $937.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 12.2% -4.7pp | 16.9% -1.2pp | 18.1% +3.1pp | 15.0% -3.8pp | 18.8% | 16.6% | 24.1% | 22.0% |
| Interest Income | $49.2M +1577.5% | $2.9M +122.5% | $1.3M +0.6% | $1.3M | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $241.9M +9.7% | $220.5M +7.4% | $205.3M +23.4% | $166.4M -1.5% | $168.9M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$264.8M +53.6% | -$570.9M +21.7% | -$728.9M -16.3% | -$626.5M -22.5% | -$511.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $569.0M -10.4% | $635.1M +16.2% | $546.7M +26.2% | $433.2M +1.6% | $426.3M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 8.3% -0.6pp | 8.9% +1.1pp | 7.8% +1.6pp | 6.1% -2.4pp | 8.6% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $136.7M -8.0% | $148.5M +21.1% | $122.6M +16.9% | $104.9M +2.8% | $102.1M | $1.3B | -$1.6B | $745.2M |
| Net Income | $432.3M -11.2% | $486.6M +14.8% | $424.0M +29.2% | $328.3M +1.3% | $324.2M | $4.9B | $4.8B | $4.7B |
| Net Margin | 6.3% -0.5pp | 6.8% +0.8pp | 6.0% +1.4pp | 4.6% -1.9pp | 6.5% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 -10.8% | $2 +14.6% | $2 +25.0% | $1 +0.7% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 -10.8% | $2 +14.6% | $2 +25.0% | $1 +0.7% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $229.2M +0.0% | $229.2M +0.0% | $229.2M +3.6% | $221.3M +0.1% | $221.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $229.2M +0.0% | $229.2M +0.0% | $229.2M +3.6% | $221.3M +0.1% | $221.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Ovintiv Inc.
TSX:OVV.TO
$21.26B
Whitecap Resources Inc.
TSX:WCP.TO
$19.23B
Strathcona Resources Ltd
TSX:SCR.TO
$8.87B
MEG Energy Corp.
MEG.TO
$7.86B
PrairieSky Royalty Ltd.
TSX:PSK.TO
$7.55B
Tidewater Midstream and Infrastructure Ltd.
TSX:TWM.TO
$7.24B
Parkland Corporation
PKI.TO
$6.96B
Peyto Exploration & Development Corp.
TSX:PEY.TO
$5.04B
Gibson Energy Inc.
TSX:GEI.TO
$4.95B
Topaz Energy Corp.
TSX:TPZ.TO
$4.78B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does KEY.TO generate?
Keyera Corp. (KEY.TO) reported $6.85B of revenue in fiscal 2025.
Is KEY.TO profitable?
Keyera Corp. (KEY.TO) reported $432.33M of net income, with a net margin of 6.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.