Secure Waste Infrastructure Corp.
TSX:SES.TO · Toronto Stock Exchange
+$0.07 today
Vol 0.22M · Avg 1.10M
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:SES.TO · Revenue to Net Income
Key Ratios
Analysis
-$844.0M of revenue converted into $120.0M of net income for the selected period. Gross margin is 8.2% and net margin is 2.4%, showing how much revenue survives after costs and taxes. EPS is $0.54, 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 | $1.5B -86.2% | $10.7B +29.5% | $8.2B +3.0% | $8.0B +112.5% | $3.8B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.1B -89.6% | $10.3B +32.4% | $7.8B +2.9% | $7.5B +110.4% | $3.6B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $404.0M -0.2% | $405.0M -17.5% | $491.0M +4.5% | $470.0M +151.3% | $187.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 27.4% +23.7pp | 3.8% -2.2pp | 6.0% +0.1pp | 5.9% +0.9pp | 5.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $126.0M -10.6% | $141.0M +3.7% | $136.0M +14.3% | $119.0M +24.0% | $96.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $126.0M -10.6% | $141.0M +3.7% | $136.0M +14.3% | $119.0M +24.0% | $96.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $197.0M +8.8% | $181.0M -15.8% | $215.0M +14.4% | $188.0M +4.4% | $180.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $475.0M -49.5% | $941.0M +69.2% | $556.0M +5.5% | $527.0M +1417.5% | -$40.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 32.3% +23.5pp | 8.8% +2.1pp | 6.7% +0.2pp | 6.6% +7.6pp | -1.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $278.0M +5.3% | $264.0M -25.6% | $355.0M +1.1% | $351.0M +285.7% | $91.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 18.9% +16.4pp | 2.5% -1.8pp | 4.3% -0.1pp | 4.4% +2.0pp | 2.4% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $60.0M +27.7% | $47.0M -44.0% | $84.0M -3.4% | $87.0M +64.2% | $53.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$114.0M -125.4% | $449.0M +558.2% | -$98.0M +1.0% | -$99.0M +72.8% | -$364.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $164.0M -77.0% | $713.0M +177.4% | $257.0M +2.0% | $252.0M +192.3% | -$273.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 11.1% +4.5pp | 6.7% +3.6pp | 3.1% -0.0pp | 3.1% +10.4pp | -7.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $41.0M -68.7% | $131.0M +111.3% | $62.0M -8.8% | $68.0M +198.6% | -$69.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $123.0M -78.9% | $582.0M +198.5% | $195.0M +6.0% | $184.0M +190.6% | -$203.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | 8.4% +2.9pp | 5.5% +3.1pp | 2.4% +0.1pp | 2.3% +7.7pp | -5.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 -75.9% | $2 +245.5% | $1 +11.9% | $1 +167.8% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 -76.0% | $2 +246.2% | $1 +10.2% | $1 +167.8% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $223.2M -6.7% | $239.3M -19.1% | $295.9M -4.4% | $309.6M +32.2% | $234.2M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $226.4M -6.9% | $243.1M -18.7% | $299.1M -4.5% | $313.2M +33.7% | $234.2M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
MDA Ltd.
TSX:MDA.TO
$7.52B
Exchange Income Corporation
TSX:EIF.TO
$7.41B
Hammond Power Solutions Inc.
TSX:HPS-A.TO
$3.89B
ATS Corporation
TSX:ATS.TO
$3.86B
Russel Metals Inc.
TSX:RUS.TO
$3.49B
Badger Infrastructure Solutions Ltd.
TSX:BDGI.TO
$2.96B
Brookfield Business Partners L.P.
BBU-UN.TO
$2.84B
Andlauer Healthcare Group Inc.
AND.TO
$2.15B
Anaergia Inc.
TSX:ANRG.TO
$439.17M
Vitreous Glass Inc.
VCI.V
$39.73M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does SES.TO generate?
Secure Waste Infrastructure Corp. (SES.TO) reported $1.47B of revenue in fiscal 2025.
Is SES.TO profitable?
Secure Waste Infrastructure Corp. (SES.TO) reported $123.00M of net income, with a net margin of 8.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.