Stingray Group Inc.
TSX:RAY.TO · Toronto Stock Exchange
-$0.01 today
Vol 0.27M · Avg 0.04M
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:RAY.TO · Revenue to Net Income
Key Ratios
Analysis
$429.8M of revenue converted into $43.7M of net income for the selected period. Gross margin is 60.0% and net margin is 10.5%, showing how much revenue survives after costs and taxes. EPS is $0.63, 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 | $386.9M +12.0% | $345.4M +6.6% | $323.9M +14.6% | $282.6M +14.0% | $247.9M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $286.1M +11.1% | $257.5M +9.9% | $234.3M +9.6% | $213.8M +24.9% | $171.2M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $100.8M +14.6% | $87.9M -1.9% | $89.7M +30.3% | $68.8M -10.2% | $76.6M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 26.1% +0.6pp | 25.5% -2.2pp | 27.7% +3.3pp | 24.4% -6.6pp | 30.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 -100.0% | $10.2M -8.6% | $11.1M +47.4% | $7.6M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $4.1M +4102.9% | -$102.0K -102.8% | $3.7M +46.6% | $2.5M +302.1% | $623.0K | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $290.1M +48536.6% | -$599.0K -105.9% | $10.2M -8.6% | $11.1M +47.4% | $7.6M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $30.8M +2.0% | $30.1M -6.4% | $32.2M -8.0% | $35.0M -7.7% | $37.9M | $374.2M | $1.2B | $631.8M |
| EBITDA | $102.1M +69.3% | $60.3M -46.0% | $111.7M +20.5% | $92.7M -13.4% | $107.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 26.4% +8.9pp | 17.5% -17.0pp | 34.5% +1.7pp | 32.8% -10.4pp | 43.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | $96.8M +10.0% | $87.9M +10.7% | $79.5M +37.8% | $57.7M -16.5% | $69.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 25.0% -0.5pp | 25.5% +0.9pp | 24.5% +4.1pp | 20.4% -7.5pp | 27.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 -100.0% | $22.8M +59.4% | $14.3M -19.6% | $17.8M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $24.7M -11.3% | $27.9M +22.2% | $22.8M +59.4% | $14.3M -19.6% | $17.8M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$49.3M +42.4% | -$85.7M -115.2% | -$39.8M -158.9% | -$15.4M -91.8% | -$8.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $47.4M +1971.7% | $2.3M -94.2% | $39.7M -6.2% | $42.3M -30.7% | $61.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 12.3% +11.6pp | 0.7% -11.6pp | 12.2% -2.7pp | 15.0% -9.7pp | 24.6% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $11.0M -31.5% | $16.0M +68.0% | $9.5M +5.8% | $9.0M -43.5% | $16.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $36.4M +365.2% | -$13.7M -145.6% | $30.1M -9.5% | $33.3M -26.2% | $45.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | 9.4% +13.4pp | -4.0% -13.3pp | 9.3% -2.5pp | 11.8% -6.4pp | 18.2% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +365.0% | -$0 -146.5% | $0 -8.5% | $0 -24.2% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +365.0% | -$0 -146.5% | $0 -8.5% | $0 -23.0% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $68.3M -0.6% | $68.7M -1.3% | $69.6M -1.9% | $71.0M -3.1% | $73.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $68.9M -0.3% | $69.1M -1.0% | $69.8M -2.4% | $71.5M -2.7% | $73.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Cineplex Inc.
TSX:CGX.TO
$756.52M
Cogeco Inc.
TSX:CGO.TO
$594.66M
WildBrain Ltd.
TSX:WILD.TO
$267.27M
Yellow Pages Limited
TSX:Y.TO
$167.57M
Postmedia Network Canada Corp.
TSX:PNC-B.TO
$92.82M
TVA Group Inc.
TSX:TVA-B.TO
$77.34M
Thunderbird Entertainment Group Inc.
TBRD.V
$71.11M
Zoomd Technologies Ltd.
ZOMD.V
$46.37M
Corus Entertainment Inc.
CJR-B.TO
$6.86M
YANGAROO Inc.
YOO.V
$2.54M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does RAY.TO generate?
Stingray Group Inc. (RAY.TO) reported $386.89M of revenue in fiscal 2025.
Is RAY.TO profitable?
Stingray Group Inc. (RAY.TO) reported $36.44M of net income, with a net margin of 9.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.