Also trades as: DYNDF (OTC) · $vol 0M

C$1.31 ($0.92)

+0.32 (+32.32%)

Weekly Expected Move ±75.5%

C$-1 C$0 C$1 C$2 C$3

TSX · Technology · Software - Application · Tech Score Buy · Power 59 · C$88.0M mcap · 33M float · 1.08% daily turnover

Analysis Technicals Weather Peers

Revenue

$411M -6.8% ▼

5Y CAGR: +14.5%

Gross Profit

$147M +1.5% ▲

5Y CAGR: -4.1%

Operating Income

$71M -40.9% ▼

5Y CAGR: +11.7%

Net Income

-$39M +56.2% ▲

EPS (Diluted)

$-0.57 +56.5% ▲

EBITDA

$194M +12.3% ▲

5Y CAGR: +40.8%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$475M	$451M	$458M	$441M	$411M
YoY Growth	+127.2%	-5.0%	+1.5%	-3.7%	-6.8%
Cost of Revenue	$58M	$146M	$145M	$296M	$264M
Gross Profit	$417M	$305M	$313M	$145M	$147M
Gross Margin	87.9%	67.6%	68.4%	32.9%	35.8%
R&D Expenses	$43M	$57M	$64M	$0	$0
SG&A Expenses	$90M	$90M	$82M	$25M	$75M
Operating Expenses	$133M	$241M	$251M	$25M	$76M
Operating Income	$110M	$64M	$62M	$120M	$71M
Operating Margin	23.2%	14.2%	13.5%	27.3%	17.3%
Interest Expense	$81M	$123M	$154M	$126M	$132M
Income Before Tax	$18M	-$194M	-$208M	-$107M	-$50M
Tax Expense	$10M	-$23M	-$34M	-$19M	-$12M
Net Income	$8M	-$171M	-$175M	-$88M	-$39M
Net Margin	1.6%	-37.8%	-38.2%	-20.0%	-9.4%
EPS (Diluted)	$-0.32	$-2.76	$-2.93	$-1.31	$-0.57
EBITDA	$232M	$79M	$105M	$172M	$194M
Shares Outstanding	76M	62M	60M	67M	67M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$120M	$121M	$108M	$92M	$108M	$107M	$91M	$104M
Cost of Revenue	$39M	$39M	$39M	$179M	$74M	$68M	$63M	$65M
Gross Profit	$81M	$81M	$69M	-$87M	$35M	$39M	$29M	$39M
Gross Margin	67.7%	67.3%	64.1%	-94.8%	31.9%	36.8%	31.3%	37.9%
R&D Expenses	$15M	$25M	$26M	$0	$0	$0	$0	$0
SG&A Expenses	$20M	-$33M	$14M	$22M	$20M	$21M	-$14M	$18M
Operating Expenses	$60M	$9M	$55M	-$100M	$20M	$21M	-$14M	$18M
Operating Income	$21M	$73M	$14M	$13M	$14M	$19M	$42M	$22M
Operating Margin	17.3%	60.2%	13.0%	13.9%	13.0%	17.6%	46.2%	21.1%
Interest Expense	$33M	$35M	$35M	$23M	$32M	$38M	$33M	$35M
Income Before Tax	-$9M	-$23M	-$29M	-$47M	-$39M	-$24M	$65M	-$23M
Tax Expense	$578K	-$6M	-$7M	-$7M	-$301K	-$3M	-$1M	-$3M
Net Income	-$9M	-$18M	-$22M	-$29M	-$38M	-$22M	$66M	-$20M
Net Margin	-7.6%	-15.2%	-20.0%	-31.9%	-35.1%	-20.4%	71.9%	-18.9%
EPS (Diluted)	$-0.14	$-0.27	$-0.32	$-0.58	$-0.57	$-0.32	$0.98	$-0.29
EBITDA	$64M	$54M	$47M	$7M	$27M	$49M	$72M	$55M
Shares Outstanding	67M	67M	74M	67M	67M	67M	67M	67M

DND.TO TSX