Major Drilling Group International Inc.
TSX:MDI.TO
8.28 (CAD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 706.694 | 735.742 | 650.415 | 432.076 | 409.144 | 384.822 | 342.326 | 300.588 | 304.621 | 305.718 | 354.946 | 695.928 | 797.432 | 482.276 | 307.856 | 522.986 | 590.309 | 415.437 | 350.33 | 269.291 | 193.832 | 162.168 | 109.11 | 129.893 | 108.2 | 130.8 | 158.1 | 88.9 |
Cost of Revenue
| 555.024 | 558.841 | 510.642 | 367.988 | 348.501 | 293.824 | 268.043 | 240.37 | 234.66 | 239.822 | 250.519 | 475.589 | 546.306 | 361.857 | 233.483 | 347.352 | 394.868 | 282.367 | 250.655 | 197.316 | 147.114 | 122.597 | 84.762 | 93.685 | 79 | 96.8 | 108.3 | 57.4 |
Gross Profit
| 151.67 | 176.901 | 139.773 | 64.088 | 60.643 | 90.998 | 74.283 | 60.218 | 69.961 | 65.896 | 104.427 | 220.339 | 251.126 | 120.419 | 74.373 | 175.634 | 195.441 | 133.07 | 99.675 | 71.975 | 46.718 | 39.571 | 24.348 | 36.208 | 29.2 | 34 | 49.8 | 31.5 |
Gross Profit Ratio
| 0.215 | 0.24 | 0.215 | 0.148 | 0.148 | 0.236 | 0.217 | 0.2 | 0.23 | 0.216 | 0.294 | 0.317 | 0.315 | 0.25 | 0.242 | 0.336 | 0.331 | 0.32 | 0.285 | 0.267 | 0.241 | 0.244 | 0.223 | 0.279 | 0.27 | 0.26 | 0.315 | 0.354 |
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 |
General & Administrative Expenses
| 64.996 | 61.13 | 53.641 | 44.974 | 48.042 | 46.595 | 47.716 | 44.594 | 44.081 | 44.913 | 50.087 | 63.827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 4.181 | 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 |
SG&A
| 69.177 | 61.13 | 53.641 | 44.974 | 48.042 | 46.595 | 47.716 | 44.594 | 44.081 | 44.913 | 50.087 | 63.827 | 57.98 | 40.947 | 33.437 | 46.866 | 44.813 | 33.821 | 38.292 | 31.658 | 26.095 | 23.811 | 20.312 | 21.721 | 19.9 | 20.5 | 26.2 | 13 |
Other Expenses
| 0 | 0 | 15.169 | 6.219 | 2.846 | 45.137 | 51.657 | 56.819 | 57.046 | 60.11 | 56.93 | 63.422 | 59.978 | 37.198 | 34.92 | 46.184 | 26.962 | 20.526 | 22.195 | 17.267 | 11.877 | 10.829 | 11.628 | 13.933 | 7.5 | 7.2 | 6.7 | 2.8 |
Operating Expenses
| 69.177 | 78.315 | 68.81 | 51.193 | 50.888 | 91.732 | 99.373 | 101.413 | 101.127 | 105.023 | 107.017 | 127.249 | 117.958 | 78.145 | 68.357 | 93.05 | 71.775 | 54.347 | 60.487 | 48.925 | 37.972 | 34.64 | 31.94 | 35.654 | 27.4 | 27.7 | 32.9 | 15.8 |
Operating Income
| 83.547 | 98.586 | 71.417 | 12.895 | 9.937 | -0.734 | -25.09 | -41.195 | -31.166 | -39.127 | -2.59 | 93.09 | 133.168 | 42.274 | 6.016 | 82.584 | 123.666 | 78.723 | 39.188 | 23.05 | 8.746 | 4.931 | -7.592 | 0.554 | 1.8 | 6.3 | 16.9 | 15.7 |
Operating Income Ratio
| 0.118 | 0.134 | 0.11 | 0.03 | 0.024 | -0.002 | -0.073 | -0.137 | -0.102 | -0.128 | -0.007 | 0.134 | 0.167 | 0.088 | 0.02 | 0.158 | 0.209 | 0.189 | 0.112 | 0.086 | 0.045 | 0.03 | -0.07 | 0.004 | 0.017 | 0.048 | 0.107 | 0.177 |
Total Other Income Expenses Net
| -12.534 | 11.836 | -13.877 | 2.646 | -65.309 | -9.602 | 0.814 | -0.769 | -10.42 | -7.035 | -42.144 | -12.221 | -6.056 | -0.898 | -3.593 | -11.832 | -17.998 | -11.966 | -10.192 | 0 | 0.566 | 0 | -2.468 | -4.295 | -2.9 | -2.8 | -1.7 | -0.6 |
Income Before Tax
| 71.013 | 97.572 | 68.484 | 13.586 | -55.554 | -10.336 | -24.276 | -41.964 | -41.586 | -46.162 | -44.734 | 80.869 | 128.431 | 40.999 | 2.423 | 70.752 | 105.668 | 66.757 | 39.188 | 23.05 | 8.746 | 4.931 | -10.06 | -3.741 | -1 | 3.5 | 15.2 | 14.8 |
Income Before Tax Ratio
| 0.1 | 0.133 | 0.105 | 0.031 | -0.136 | -0.027 | -0.071 | -0.14 | -0.137 | -0.151 | -0.126 | 0.116 | 0.161 | 0.085 | 0.008 | 0.135 | 0.179 | 0.161 | 0.112 | 0.086 | 0.045 | 0.03 | -0.092 | -0.029 | -0.009 | 0.027 | 0.096 | 0.166 |
Income Tax Expense
| 17.928 | 22.65 | 15.025 | 3.552 | 15.408 | 7.748 | -1.824 | 0.1 | 3.699 | 3.403 | 10.576 | 28.759 | 38.682 | 13.44 | 2.887 | 24.817 | 31.073 | 20.211 | 10.182 | 7.542 | 3.182 | 1.949 | 0.019 | 1.704 | -0.8 | 1.6 | 5.6 | 4.8 |
Net Income
| 53.085 | 74.922 | 53.459 | 10.034 | -70.962 | -18.084 | -22.452 | -42.064 | -45.285 | -49.565 | -55.31 | 52.11 | 89.749 | 27.559 | -0.464 | 45.935 | 74.095 | 58.803 | 28.642 | 15.538 | 5.47 | 2.532 | -9.938 | -5.445 | -0.2 | -14.2 | 9.6 | 10 |
Net Income Ratio
| 0.075 | 0.102 | 0.082 | 0.023 | -0.173 | -0.047 | -0.066 | -0.14 | -0.149 | -0.162 | -0.156 | 0.075 | 0.113 | 0.057 | -0.002 | 0.088 | 0.126 | 0.142 | 0.082 | 0.058 | 0.028 | 0.016 | -0.091 | -0.042 | -0.002 | -0.109 | 0.061 | 0.112 |
EPS
| 0.64 | 0.9 | 0.65 | 0.12 | -0.88 | -0.23 | -0.28 | -0.52 | -0.57 | -0.62 | -0.7 | 0.66 | 1.18 | 0.39 | -0.007 | 0.65 | 1.05 | 0.85 | 0.42 | 0.24 | 0.083 | 0.053 | -0.3 | -0.16 | -0.007 | -0.42 | 0.05 | 0.5 |
EPS Diluted
| 0.64 | 0.9 | 0.65 | 0.12 | -0.88 | -0.23 | -0.28 | -0.52 | -0.57 | -0.62 | -0.7 | 0.65 | 1.16 | 0.38 | -0.007 | 0.64 | 1.03 | 0.83 | 0.41 | 0.23 | 0.08 | 0.053 | -0.3 | -0.16 | -0.007 | -0.42 | 0.05 | 0.5 |
EBITDA
| 122.731 | 145.05 | 114.094 | 52.055 | -14.904 | 31.348 | 24.659 | 9.947 | 11.935 | 8.762 | 9.574 | 136.022 | 174.402 | 73.456 | 33.549 | 105.044 | 150.628 | 99.249 | 56.805 | 37.157 | 19.257 | 13.553 | -0.437 | 7.559 | 9.3 | 13.5 | 23.6 | 18.5 |
EBITDA Ratio
| 0.177 | 0.201 | 0.177 | 0.12 | 0.12 | 0.104 | 0.067 | 0.035 | 0.072 | 0.049 | 0.143 | 0.21 | 0.22 | 0.154 | 0.118 | 0.22 | 0.255 | 0.239 | 0.162 | 0.138 | 0.099 | 0.084 | -0.004 | 0.058 | 0.086 | 0.103 | 0.149 | 0.208 |