Also trades as: DND.TO (TSX) · $vol 0M

$0.95

+0.26 (+37.68%)

Weekly Expected Move ±77.3%

$-1 $0 $1 $2 $2

OTC · Technology · Software - Application · Tech Score Buy · Power 70 · $63.8M mcap · 33M float · 0.158% daily turnover · Short 62% of daily vol

Revenue

$397M -10.0% ▼

5Y CAGR: +13.7%

Gross Profit

$142M -52.4% ▼

5Y CAGR: +9.5%

Operating Income

$69M -28.8% ▼

5Y CAGR: -10.4%

Net Income

-$37M +57.7% ▲

EPS (Diluted)

$-0.55 +58.0% ▲

EBITDA

$187M -4.7% ▼

5Y CAGR: +20.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$475M	$451M	$458M	$441M	$397M
YoY Growth	+127.2%	-5.0%	+1.5%	-3.7%	-10.0%
Cost of Revenue	$275M	$296M	$145M	$142M	$255M
Gross Profit	$200M	$155M	$313M	$299M	$142M
Gross Margin	42.1%	34.3%	68.4%	67.7%	35.8%
R&D Expenses	$43M	$57M	$64M	$0	$0
SG&A Expenses	$90M	$90M	$82M	$25M	$72M
Operating Expenses	$90M	$90M	$251M	$202M	$73M
Operating Income	$110M	$65M	$62M	$96M	$69M
Operating Margin	23.2%	14.4%	13.5%	21.8%	17.3%
Interest Expense	$81M	$123M	$154M	$126M	$127M
Income Before Tax	$18M	-$194M	-$208M	-$107M	-$48M
Tax Expense	$10M	-$23M	-$34M	-$19M	-$11M
Net Income	$8M	-$171M	-$175M	-$88M	-$37M
Net Margin	1.6%	-37.8%	-38.2%	-20.0%	-9.4%
EPS (Diluted)	$-0.32	$-2.76	$-2.93	$-1.31	$-0.55
EBITDA	$232M	$153M	$158M	$196M	$187M
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	$101M
Cost of Revenue	$15M	$39M	$39M	$49M	$40M	$68M	$63M	$63M
Gross Profit	$105M	$81M	$69M	$43M	$68M	$39M	$29M	$38M
Gross Margin	87.6%	67.3%	64.1%	46.6%	62.9%	36.8%	31.3%	37.9%
R&D Expenses	$15M	$25M	$26M	$0	$0	$0	$0	$0
SG&A Expenses	$20M	-$33M	$14M	$23M	$20M	$21M	-$14M	$17M
Operating Expenses	$36M	$9M	$55M	$103M	$54M	$21M	-$14M	$17M
Operating Income	$69M	$73M	$14M	-$60M	$14M	$19M	$42M	-$6M
Operating Margin	57.9%	60.2%	13.0%	-65.3%	13.0%	17.6%	46.2%	-6.4%
Interest Expense	$33M	$35M	$35M	$11M	$32M	$38M	$33M	$25M
Income Before Tax	-$9M	-$23M	-$29M	-$47M	-$39M	-$24M	$65M	-$23M
Tax Expense	$578K	-$6M	-$7M	-$7M	-$301K	-$3M	-$1M	-$7M
Net Income	-$9M	-$18M	-$22M	-$39M	-$38M	-$22M	$66M	-$43M
Net Margin	-7.6%	-15.2%	-20.0%	-42.4%	-35.1%	-20.4%	71.9%	-42.8%
EPS (Diluted)	$-0.14	$-0.27	$-0.33	$-0.44	$-0.57	$-0.32	$0.98	$-0.64
EBITDA	$64M	$54M	$47M	$31M	$27M	$49M	$72M	$38M
Shares Outstanding	67M	67M	74M	67M	67M	67M	67M	67M

DYNDF OTC