Jamieson Wellness Inc.
TSX:JWEL.TO
33.68 (CAD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 184.806 | 128.038 | 220.365 | 151.505 | 167.577 | 136.725 | 192.775 | 138.929 | 111.99 | 103.675 | 129.838 | 112.368 | 110.556 | 98.27 | 120.369 | 105.565 | 93.204 | 84.523 | 103.252 | 88.558 | 80.592 | 72.578 | 89.484 | 83.079 | 77.109 | 70.104 | 84.318 | 80.145 | 71.255 | 64.901 | 65.695 | 55.263 | 67.016 | 60.357 |
Cost of Revenue
| 119.778 | 85.253 | 141.338 | 100.355 | 112.711 | 88.209 | 121.586 | 90.44 | 71.277 | 65.728 | 80.422 | 71.555 | 72.232 | 64.382 | 77.855 | 67.52 | 60.263 | 53.267 | 63.709 | 55.146 | 51.013 | 45.378 | 53.367 | 55.481 | 50.776 | 44.734 | 53.421 | 53.722 | 45.935 | 42.692 | 41.991 | 37.783 | 45.632 | 42.113 |
Gross Profit
| 65.028 | 42.785 | 79.027 | 51.15 | 54.866 | 48.516 | 71.189 | 48.489 | 40.713 | 37.947 | 49.416 | 40.813 | 38.324 | 33.888 | 42.514 | 38.045 | 32.941 | 31.256 | 39.543 | 33.412 | 29.579 | 27.2 | 36.117 | 27.598 | 26.333 | 25.37 | 30.897 | 26.423 | 25.32 | 22.209 | 23.704 | 17.48 | 21.384 | 18.244 |
Gross Profit Ratio
| 0.352 | 0.334 | 0.359 | 0.338 | 0.327 | 0.355 | 0.369 | 0.349 | 0.364 | 0.366 | 0.381 | 0.363 | 0.347 | 0.345 | 0.353 | 0.36 | 0.353 | 0.37 | 0.383 | 0.377 | 0.367 | 0.375 | 0.404 | 0.332 | 0.342 | 0.362 | 0.366 | 0.33 | 0.355 | 0.342 | 0.361 | 0.316 | 0.319 | 0.302 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 45.611 | 41.307 | 43.834 | 32.193 | 36.257 | 33.888 | 34.085 | 32.17 | 26.132 | 22.762 | 20.542 | 20.22 | 22.281 | 23.368 | 19.78 | 20.241 | 22.266 | 18.897 | 19.21 | 20.147 | 17.639 | 17.289 | 19.015 | 14.908 | 16.161 | 16.205 | 15.964 | 15.142 | 14.621 | 14.187 | 12.24 | 10.11 | 13.14 | 14.281 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 45.611 | 41.307 | 43.834 | 32.193 | 36.257 | 33.888 | 34.085 | 32.17 | 26.132 | 22.762 | 20.542 | 20.22 | 22.281 | 23.368 | 19.78 | 20.241 | 22.266 | 18.897 | 19.21 | 20.147 | 17.639 | 17.289 | 19.015 | 14.908 | 16.161 | 16.205 | 15.964 | 15.142 | 14.621 | 14.187 | 12.24 | 10.11 | 13.14 | 14.281 |
Other Expenses
| -2.121 | -2.219 | -1.965 | -2.041 | -0.827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.019 | -0.003 | 0 | 0 | 0.034 | -0.009 | -0.006 | 0.003 | -0.064 | -0.087 | -0.159 | -0.093 | -0.459 | -0.291 | -13.417 | -17.319 | -21.217 | 7.506 | 0.553 | -14.4 |
Operating Expenses
| 45.611 | 41.307 | 43.834 | 32.193 | 36.257 | 33.888 | 34.085 | 32.17 | 26.132 | 22.762 | 20.542 | 20.22 | 22.281 | 23.368 | 19.78 | 20.241 | 22.266 | 18.897 | 19.21 | 20.147 | 17.639 | 17.289 | 19.015 | 14.908 | 16.161 | 16.205 | 15.964 | 15.142 | 14.621 | 14.187 | 12.24 | 10.11 | 13.14 | 14.281 |
Operating Income
| 19.417 | 1.478 | 43.056 | 18.957 | 18.609 | 14.628 | 37.104 | 16.319 | 14.581 | 15.185 | 28.874 | 20.593 | 16.043 | 10.52 | 22.734 | 17.804 | 10.675 | 12.359 | 20.333 | 13.265 | 11.94 | 9.911 | 17.102 | 12.69 | 10.172 | 10.126 | 14.933 | 11.281 | 10.699 | 8.022 | 11.464 | 7.37 | 8.244 | 3.963 |
Operating Income Ratio
| 0.105 | 0.012 | 0.195 | 0.125 | 0.111 | 0.107 | 0.192 | 0.117 | 0.13 | 0.146 | 0.222 | 0.183 | 0.145 | 0.107 | 0.189 | 0.169 | 0.115 | 0.146 | 0.197 | 0.15 | 0.148 | 0.137 | 0.191 | 0.153 | 0.132 | 0.144 | 0.177 | 0.141 | 0.15 | 0.124 | 0.175 | 0.133 | 0.123 | 0.066 |
Total Other Income Expenses Net
| -6.588 | -6.321 | 34.53 | -0.682 | -2.309 | -6.465 | -6.735 | -3.385 | -0.825 | -1.741 | -0.352 | 0.577 | -0.117 | -0.016 | -0.651 | 0.268 | -0.848 | 0.749 | -0.193 | -0.355 | 0.189 | -0.023 | -0.282 | -0.24 | -1.397 | -0.959 | -4.73 | -2.443 | -16.264 | -21.907 | -22.086 | 7.413 | 0.2 | -15.102 |
Income Before Tax
| 12.829 | -4.843 | 34.53 | 12.686 | 10.292 | 8.163 | 30.369 | 12.934 | 13.756 | 13.444 | 27.156 | 19.665 | 14.555 | 9.089 | 20.674 | 16.757 | 8.437 | 11.18 | 18.174 | 6.998 | 9.666 | 7.466 | 14.43 | 10.201 | 6.59 | 6.03 | 6.863 | 3.837 | -4.134 | -22.197 | -16.308 | 9.048 | 2.726 | -16.926 |
Income Before Tax Ratio
| 0.069 | -0.038 | 0.157 | 0.084 | 0.061 | 0.06 | 0.158 | 0.093 | 0.123 | 0.13 | 0.209 | 0.175 | 0.132 | 0.092 | 0.172 | 0.159 | 0.091 | 0.132 | 0.176 | 0.079 | 0.12 | 0.103 | 0.161 | 0.123 | 0.085 | 0.086 | 0.081 | 0.048 | -0.058 | -0.342 | -0.248 | 0.164 | 0.041 | -0.28 |
Income Tax Expense
| 4.516 | -1.124 | 10.53 | 4.915 | 3.088 | 1.098 | 8.278 | 2.052 | 3.662 | 3.703 | 6.966 | 5.381 | 3.083 | 2.953 | 5.269 | 4.613 | 2.399 | 3.169 | 5.015 | 2.07 | 1.48 | 2.082 | 4.384 | 2.988 | 1.802 | 1.404 | 3.13 | 2.748 | 2.824 | -0.546 | 2.414 | 0.735 | 0.903 | -0.346 |
Net Income
| 8.653 | -4.113 | 24.407 | 8.224 | 8.186 | 7.065 | 22.091 | 10.882 | 10.094 | 9.741 | 20.19 | 14.284 | 11.472 | 6.136 | 15.405 | 12.144 | 6.038 | 8.011 | 13.159 | 4.928 | 8.186 | 5.384 | 10.046 | 7.213 | 4.788 | 4.626 | 3.733 | 1.089 | -6.958 | -21.651 | -18.722 | 8.313 | 1.823 | -16.58 |
Net Income Ratio
| 0.047 | -0.032 | 0.111 | 0.054 | 0.049 | 0.052 | 0.115 | 0.078 | 0.09 | 0.094 | 0.156 | 0.127 | 0.104 | 0.062 | 0.128 | 0.115 | 0.065 | 0.095 | 0.127 | 0.056 | 0.102 | 0.074 | 0.112 | 0.087 | 0.062 | 0.066 | 0.044 | 0.014 | -0.098 | -0.334 | -0.285 | 0.15 | 0.027 | -0.275 |
EPS
| 0.21 | -0.099 | 0.58 | 0.2 | 0.2 | 0.17 | 0.53 | 0.26 | 0.25 | 0.24 | 0.5 | 0.35 | 0.29 | 0.15 | 0.39 | 0.31 | 0.15 | 0.2 | 0.34 | 0.13 | 0.21 | 0.14 | 0.26 | 0.19 | 0.13 | 0.12 | 0.099 | 0.031 | -0.18 | -0.57 | -0.5 | 0.22 | 0.048 | -0.44 |
EPS Diluted
| 0.2 | -0.099 | 0.57 | 0.19 | 0.19 | 0.17 | 0.52 | 0.26 | 0.24 | 0.23 | 0.48 | 0.34 | 0.28 | 0.15 | 0.37 | 0.29 | 0.15 | 0.2 | 0.33 | 0.12 | 0.21 | 0.14 | 0.25 | 0.18 | 0.12 | 0.12 | 0.094 | 0.031 | -0.18 | -0.57 | -0.5 | 0.22 | 0.048 | -0.44 |
EBITDA
| 24.178 | 6.378 | 38.364 | 22.112 | 22.932 | 19.469 | 42.179 | 20.985 | 18.372 | 18.901 | 32.577 | 24.217 | 19.541 | 13.969 | 26.049 | 20.931 | 13.563 | 15.215 | 23.128 | 12.216 | 14.449 | 12.126 | 19.074 | 14.561 | 11.842 | 10.842 | 15.021 | 10.135 | -7.672 | -10.512 | -8.087 | 16.348 | 10.454 | -8.653 |
EBITDA Ratio
| 0.131 | 0.05 | 0.174 | 0.146 | 0.137 | 0.142 | 0.219 | 0.151 | 0.164 | 0.182 | 0.251 | 0.216 | 0.177 | 0.142 | 0.216 | 0.198 | 0.146 | 0.18 | 0.224 | 0.138 | 0.179 | 0.167 | 0.213 | 0.175 | 0.154 | 0.155 | 0.178 | 0.126 | -0.108 | -0.162 | -0.123 | 0.296 | 0.156 | -0.143 |