Also trades as: NMYSF (OTC) · $vol 0M

C$1.15 ($0.81)

+0.02 (+1.77%)

Weekly Expected Move ±3.2%

C$1 C$1 C$1 C$1 C$1

TSXV · Technology · Software - Application · Tech Score Sell · Power 45 · C$30.9M mcap · 17M float · 0.221% daily turnover

Analysis Technicals Weather Peers

Revenue

$8M +15.4% ▲

5Y CAGR: +10.7%

Gross Profit

$5M +18.8% ▲

5Y CAGR: +12.8%

Operating Income

$3M +22.3% ▲

Net Income

$2M +18.9% ▲

EPS (Diluted)

$0.09 +18.7% ▲

EBITDA

$3M +22.3% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$5M	$5M	$6M	$7M	$8M
YoY Growth	+4.8%	+8.4%	+12.9%	+12.3%	+15.4%
Cost of Revenue	$2M	$2M	$2M	$3M	$3M
Gross Profit	$3M	$3M	$4M	$4M	$5M
Gross Margin	60.2%	58.3%	59.8%	62.4%	64.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1M	$1M	$2M	$2M	$2M
Operating Expenses	$1M	$1M	$2M	$2M	$2M
Operating Income	$2M	$2M	$2M	$3M	$3M
Operating Margin	36.8%	32.5%	34.6%	37.6%	39.9%
Interest Expense	$2K	$55	$0	$0	$0
Income Before Tax	$2M	$2M	$2M	$3M	$3M
Tax Expense	$459K	$504K	$682K	$799K	$915K
Net Income	$1M	$1M	$2M	$2M	$2M
Net Margin	25.5%	25.8%	26.5%	30.6%	31.5%
EPS (Diluted)	$0.05	$0.05	$0.06	$0.08	$0.09
EBITDA	$2M	$2M	$2M	$3M	$3M
Shares Outstanding	27M	27M	28M	28M	28M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$2M	$2M	$2M	$2M	$2M	$2M	$2M	$2M
Cost of Revenue	$696K	$679K	$685K	$696K	$755K	$770K	$830K	$926K
Gross Profit	$1M	$1M	$1M	$1M	$1M	$1M	$1M	$1M
Gross Margin	62.5%	65.0%	65.9%	63.7%	62.7%	63.9%	61.1%	58.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$481K	$458K	$452K	$476K	$493K	$423K	$466K	$560K
Operating Expenses	$481K	$458K	$503K	$476K	$493K	$423K	$466K	$560K
Operating Income	$678K	$805K	$822K	$744K	$775K	$941K	$838K	$747K
Operating Margin	36.5%	41.5%	40.9%	38.8%	38.3%	44.1%	39.3%	33.5%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$774K	$962K	$762K	$834K	$843K	$896K	$891K	$863K
Tax Expense	$215K	$260K	$205K	$224K	$226K	$239K	$236K	$268K
Net Income	$559K	$702K	$557K	$610K	$617K	$657K	$655K	$595K
Net Margin	30.2%	36.2%	27.7%	31.8%	30.5%	30.8%	30.7%	26.6%
EPS (Diluted)	$0.02	$0.03	$0.02	$0.02	$0.02	$0.02	$0.02	$0.02
EBITDA	$680K	$807K	$874K	$836K	$777K	$943K	$840K	$749K
Shares Outstanding	27M	28M	28M	28M	28M	28M	27M	28M

CTZ.V TSXV