Molson Coors Canada Inc.
TSX:TPX-B.TO · Toronto Stock Exchange
-$1.12 today
Vol 0.00M · Avg 0.00M
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:TPX-B.TO · Revenue to Net Income
Key Ratios
Analysis
$11.2B of revenue converted into -$2.1B of net income for the selected period. Gross margin is 37.3% and net margin is -17.4%, showing how much revenue survives after costs and taxes. EPS is $-10.70, 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 | $11.1B +0.7% | $11.1B -6.9% | $11.9B +14.5% | $10.4B +2.7% | $10.1B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $6.9B -1.2% | $7.0B -9.9% | $7.7B +10.4% | $7.0B +17.7% | $5.9B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $4.3B +3.9% | $4.1B -1.3% | $4.2B +23.1% | $3.4B -18.7% | $4.2B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 38.4% +1.2pp | 37.2% +2.1pp | 35.1% +2.4pp | 32.6% -8.6pp | 41.2% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $2.6B -3.2% | $2.7B -2.2% | $2.8B +6.2% | $2.6B +2.5% | $2.6B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $6.6B +176.8% | $2.4B -8.6% | $2.6B +14.4% | $2.3B -0.6% | $2.3B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $725.7M +0.4% | $722.9M +4.2% | $693.9M +4.4% | $664.4M -14.0% | $772.9M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$1.5B -163.8% | $2.4B +10.0% | $2.2B +164.0% | $833.0M -62.9% | $2.2B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -13.9% -35.7pp | 21.9% +3.4pp | 18.5% +10.5pp | 8.0% -14.2pp | 22.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$2.3B -235.3% | $1.7B +10.8% | $1.6B +41.3% | $1.1B -40.9% | $1.9B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -21.0% -36.6pp | 15.6% +2.5pp | 13.1% +2.5pp | 10.6% -7.8pp | 18.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $20.6M -38.9% | $33.7M +30.6% | $25.8M +518.7% | $4.2M +112.2% | $2.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $247.9M -6.8% | $265.9M +14.4% | $232.5M +1.4% | $229.3M -10.9% | $257.2M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$181.1M +38.9% | -$296.6M -3.7% | -$286.1M +75.4% | -$1.2B -79.4% | -$648.8M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$2.5B -276.0% | $1.4B +12.4% | $1.3B +2199.0% | -$60.6M -105.0% | $1.2B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -22.6% -35.5pp | 12.9% +2.2pp | 10.7% +11.3pp | -0.6% -12.6pp | 12.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$337.8M -202.8% | $328.7M +9.2% | $300.9M +150.1% | $120.3M -46.9% | $226.6M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$2.1B -300.2% | $1.1B +10.8% | $964.3M +667.0% | -$170.1M -117.2% | $988.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | -19.2% -28.9pp | 9.7% +1.5pp | 8.1% +9.7pp | -1.6% -11.4pp | 9.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$11 -299.8% | $5 +22.6% | $4 +642.0% | -$1 -117.5% | $5 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$11 -300.9% | $5 +22.4% | $4 +639.5% | -$1 -117.5% | $5 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $199.1M -4.6% | $208.8M -3.3% | $216.0M -0.4% | $216.9M -0.1% | $217.1M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $199.1M -5.1% | $209.9M -3.4% | $217.3M +0.2% | $216.9M -0.3% | $217.6M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Loblaw Companies Limited
TSX:L.TO
$75.29B
George Weston Limited
TSX:WN.TO
$38.98B
Metro Inc.
TSX:MRU.TO
$19.38B
Saputo Inc.
TSX:SAP.TO
$16.25B
Empire Company Limited
TSX:EMP-A.TO
$11.43B
Lassonde Industries Inc.
TSX:LAS-A.TO
$1.50B
Jones Soda Co.
JSDA.CN
$43.95M
Big Rock Brewery Inc.
BR.TO
$16.96M
HYTN Innovations Inc.
HYTN.CN
$14.99M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does TPX-B.TO generate?
Molson Coors Canada Inc. (TPX-B.TO) reported $11.14B of revenue in fiscal 2025.
Is TPX-B.TO profitable?
Molson Coors Canada Inc. (TPX-B.TO) reported -$2,139,600,000.00 of net income, with a net margin of -19.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.