Melcor Developments Ltd.
TSX:MRD.TO · Toronto Stock Exchange
-$0.23 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:MRD.TO · Revenue to Net Income
Key Ratios
Analysis
$405.2M of revenue converted into $76.2M of net income for the selected period. Gross margin is 47.5% and net margin is 23.7%, showing how much revenue survives after costs and taxes. EPS is $2.51, 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 | $410.5M +17.5% | $349.5M +10.9% | $315.2M +30.4% | $241.7M -23.4% | $315.6M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $222.3M +15.7% | $192.1M +11.1% | $172.9M +40.0% | $123.5M -29.6% | $175.5M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $188.3M +19.6% | $157.4M +10.6% | $142.4M +20.4% | $118.3M -15.6% | $140.1M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 45.9% +0.8pp | 45.0% -0.1pp | 45.2% -3.8pp | 48.9% +4.5pp | 44.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 -100.0% | $0 +86.0% | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $29.2M -2.0% | $29.7M +31.4% | $22.6M -0.2% | $22.7M +5.2% | $21.6M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $28.0M -61.7% | $73.2M +106.2% | $35.5M +54.1% | $23.0M -56.9% | $53.5M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $1.2M -7.3% | $1.2M -1.0% | $1.3M -99.2% | $152.7M -24.8% | $203.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $135.1M +62.7% | $83.0M -20.8% | $104.8M +8.5% | $96.6M +15.7% | $83.5M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 32.9% +9.1pp | 23.8% -9.5pp | 33.2% -6.7pp | 40.0% +13.5pp | 26.4% | 5.6% | 46.3% | 42.0% |
| Operating Income | $160.3M +90.3% | $84.2M -21.2% | $106.9M -15.8% | $127.0M +54.6% | $82.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 39.0% +14.9pp | 24.1% -9.8pp | 33.9% -18.6pp | 52.5% +26.5pp | 26.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $4.4M +55.7% | $2.8M -11.7% | $3.2M +98.9% | $1.6M +182.2% | $572.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $27.6M +2.7% | $26.8M -32.0% | $39.5M +61.6% | $24.4M +6.9% | $22.9M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$53.9M -84.2% | -$29.3M +5.8% | -$31.1M -113.6% | -$14.6M +46.7% | -$27.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $106.3M +93.6% | $54.9M -27.5% | $75.8M -32.6% | $112.4M +42.5% | $78.9M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 25.9% +10.2pp | 15.7% -8.3pp | 24.0% -22.5pp | 46.5% +21.5pp | 25.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $48.3M +125.8% | $21.4M +67.3% | $12.8M -44.5% | $23.1M +2.1% | $22.6M | $1.3B | -$1.6B | $745.2M |
| Net Income | $58.0M +73.0% | $33.5M -46.8% | $63.0M -29.5% | $89.4M +58.7% | $56.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | 14.1% +4.5pp | 9.6% -10.4pp | 20.0% -17.0pp | 37.0% +19.1pp | 17.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 +74.5% | $1 -46.1% | $2 -25.8% | $3 +61.8% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 +75.2% | $1 -46.3% | $2 -25.9% | $3 +61.2% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $30.2M -0.7% | $30.4M -1.7% | $30.9M -4.7% | $32.5M -1.8% | $33.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $30.4M -0.8% | $30.7M -1.4% | $31.1M -4.6% | $32.6M -1.9% | $33.2M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Automotive Properties Real Estate Investment Trust
TSX:APR-UN.TO
$663.68M
Minto Apartment Real Estate Investment Trust
TSX:MI-UN.TO
$638.70M
Wall Financial Corporation
TSX:WFC.TO
$621.87M
Nexus Industrial REIT
TSX:NXR-UN.TO
$574.14M
Plaza Retail REIT
TSX:PLZ-UN.TO
$520.29M
Morguard Real Estate Investment Trust
TSX:MRT-UN.TO
$460.08M
Pro Real Estate Investment Trust
TSX:PRV-UN.TO
$429.02M
BTB Real Estate Investment Trust
TSX:BTB-UN.TO
$338.79M
Madison Pacific Properties Inc.
TSX:MPC.TO
$303.26M
Genesis Land Development Corp.
TSX:GDC.TO
$184.61M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MRD.TO generate?
Melcor Developments Ltd. (MRD.TO) reported $410.55M of revenue in fiscal 2025.
Is MRD.TO profitable?
Melcor Developments Ltd. (MRD.TO) reported $58.02M of net income, with a net margin of 14.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.