Maxim Power Corp.
TSX:MXG.TO
4.3 (CAD) • At close November 4, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 38.466 | 141.263 | 156.014 | 46.726 | 28.335 | 19.744 | 2.024 | 6.484 | 123.045 | 142.915 | 173.74 | 156.531 | 161.284 | 151.249 | 143.737 | 146.682 | 124.762 | 111.237 | 82.875 | 36.316 | 25.254 | 19.757 | 12.81 | 2.156 | 1.771 | 0.6 | 0.56 |
| Cost of Revenue
| 48.406 | 90.748 | 78.07 | 40.546 | 29.086 | 21.819 | 11.44 | 32.281 | 111.111 | 124.58 | 130.216 | 117.799 | 116.946 | 113.296 | 106.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit
| -9.94 | 50.515 | 77.944 | 6.18 | -0.751 | -2.075 | -9.416 | -25.797 | 11.934 | 18.335 | 43.524 | 38.732 | 44.338 | 37.953 | 37.481 | 146.682 | 124.762 | 111.237 | 82.875 | 36.316 | 25.254 | 19.757 | 12.81 | 2.156 | 1.771 | 0.6 | 0.56 |
| Gross Profit Ratio
| -0.258 | 0.358 | 0.5 | 0.132 | -0.027 | -0.105 | -4.652 | -3.979 | 0.097 | 0.128 | 0.251 | 0.247 | 0.275 | 0.251 | 0.261 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 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 |
| General & Administrative Expenses
| 6.706 | -6.005 | 5.137 | 4.083 | 3.725 | 4.104 | 5.166 | 4.435 | 4.622 | 6.167 | 7.811 | 5.137 | 0 | 5.8 | 6.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing 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 |
| SG&A
| 6.706 | -6.005 | 5.137 | 4.083 | 3.725 | 4.104 | 5.166 | 4.435 | 4.622 | 6.167 | 7.811 | 5.137 | 4.818 | 5.8 | 6.084 | 5.697 | 4.776 | 6.103 | 7.324 | 4.045 | 2.927 | 3.101 | 2.486 | 1.445 | 2.196 | 0.755 | 1.293 |
| Other Expenses
| -0.014 | 90.53 | 78.01 | 40.47 | 31.818 | 0.096 | 0.759 | 37.179 | 120.028 | 145.231 | 149.563 | 136.689 | 21.698 | 22.114 | 0.672 | 121.862 | 93.543 | 74.606 | 55.475 | 30.486 | 21.443 | 18.187 | 11.592 | 1.885 | 0.494 | 0.959 | 1.437 |
| Operating Expenses
| 6.706 | 84.525 | 83.147 | 44.553 | 35.543 | 31.817 | 21.141 | 41.614 | 124.65 | 151.398 | 157.374 | 141.826 | 26.516 | 27.914 | 27.753 | 127.559 | 98.319 | 80.709 | 62.799 | 34.531 | 24.37 | 21.288 | 14.078 | 3.33 | 2.689 | 1.714 | 2.73 |
| Operating Income
| -16.646 | 58.961 | 103.502 | 8.198 | -4.823 | -12.597 | -30.538 | -28.203 | -40.734 | -8.804 | 19.288 | 9.37 | 23.3 | 10.039 | 9.728 | 19.123 | 26.443 | 30.528 | 20.076 | 1.785 | 0.884 | -1.531 | -1.268 | -1.174 | -0.918 | -1.113 | -2.17 |
| Operating Income Ratio
| -0.433 | 0.417 | 0.663 | 0.175 | -0.17 | -0.638 | -15.088 | -4.35 | -0.331 | -0.062 | 0.111 | 0.06 | 0.144 | 0.066 | 0.068 | 0.13 | 0.212 | 0.274 | 0.242 | 0.049 | 0.035 | -0.077 | -0.099 | -0.545 | -0.519 | -1.854 | -3.875 |
| Total Other Income Expenses Net
| 54.048 | -6.366 | -5.355 | -5.4 | 0.171 | -0.519 | -11.741 | 8.416 | -45.56 | -1.459 | 0.021 | -5.218 | 5.73 | -2.443 | 0.672 | 3.185 | -0.156 | -0.052 | 0.011 | -0.062 | 1.406 | -1.841 | -2.241 | -0.03 | 0.258 | -0.061 | 0.008 |
| Income Before Tax
| 37.402 | 52.595 | 98.147 | 2.798 | -4.652 | -10.869 | -30.238 | -27.345 | -51.294 | -13.545 | 12.677 | 5.707 | 18.83 | 1.938 | 4.834 | 16.565 | 21.813 | 27.679 | 18.293 | -0.171 | 0.934 | -4.899 | -4.093 | -1.484 | -0.234 | -1.158 | -2.162 |
| Income Before Tax Ratio
| 0.972 | 0.372 | 0.629 | 0.06 | -0.164 | -0.55 | -14.94 | -4.217 | -0.417 | -0.095 | 0.073 | 0.036 | 0.117 | 0.013 | 0.034 | 0.113 | 0.175 | 0.249 | 0.221 | -0.005 | 0.037 | -0.248 | -0.32 | -0.688 | -0.132 | -1.929 | -3.86 |
| Income Tax Expense
| 9.107 | 10.318 | 19.638 | -6.462 | 1.198 | -15.246 | 0.487 | 2.529 | 26.015 | -4.564 | 2.949 | 1.923 | 3.442 | 0.72 | 2.895 | 5.751 | 6.516 | 7.137 | 6.103 | 0.315 | 0.062 | 0.216 | 0.246 | 0.007 | 0.018 | 0.006 | 0.005 |
| Net Income
| 28.295 | 42.277 | 78.509 | 9.26 | -5.85 | 4.377 | 18.476 | -53.8 | -77.418 | -9.113 | 9.59 | 3.625 | 15.316 | 1.128 | 2.129 | 11.312 | 15.401 | 21.178 | 12.813 | -0.486 | 0.872 | -5.115 | -4.339 | -1.491 | -0.251 | -1.164 | -2.167 |
| Net Income Ratio
| 0.736 | 0.299 | 0.503 | 0.198 | -0.206 | 0.222 | 9.128 | -8.297 | -0.629 | -0.064 | 0.055 | 0.023 | 0.095 | 0.007 | 0.015 | 0.077 | 0.123 | 0.19 | 0.155 | -0.013 | 0.035 | -0.259 | -0.339 | -0.692 | -0.142 | -1.939 | -3.869 |
| EPS
| 0.56 | 0.84 | 1.57 | 0.19 | -0.11 | 0.081 | 0.34 | -0.99 | -1.43 | -0.17 | 0.18 | 0.07 | 0.28 | 0.45 | 0.04 | 0.23 | 0.31 | 0.45 | 0.33 | -0.023 | 0.1 | -0.4 | -0.7 | -0.47 | -0.16 | -0.8 | -1.82 |
| EPS Diluted
| 0.49 | 0.66 | 1.23 | 0.18 | -0.11 | 0.081 | 0.34 | -0.99 | -1.43 | -0.17 | 0.18 | 0.07 | 0.28 | 0.45 | 0.04 | 0.23 | 0.31 | 0.45 | 0.33 | -0.023 | 0.1 | -0.4 | -0.7 | -0.47 | -0.16 | -0.8 | -1.82 |
| EBITDA
| -6.621 | 66.827 | 125.961 | 12.629 | -3.963 | -4.056 | -12.67 | -29.891 | 23.117 | 13.701 | 35.564 | 33.331 | 38.985 | 32.169 | 32.123 | 35.908 | 40.232 | 39.088 | 26.7 | 7.84 | 4.745 | 2.161 | 2.123 | -0.408 | -0.153 | -0.835 | -1.72 |
| EBITDA Ratio
| -0.172 | 0.473 | 0.807 | 0.27 | -0.14 | -0.205 | -6.26 | -4.61 | 0.188 | 0.096 | 0.205 | 0.213 | 0.242 | 0.213 | 0.223 | 0.245 | 0.322 | 0.351 | 0.322 | 0.216 | 0.188 | 0.109 | 0.166 | -0.189 | -0.086 | -1.39 | -3.071 |