Also trades as: EHMEF (OTC) · $vol 0M

C$43.37 ($30.42)

+0.28 (+0.65%)

Weekly Expected Move ±3.4%

C$40 C$42 C$43 C$45 C$46

TSX · Financial Services · Financial - Credit Services · Tech Score Neutral · Power 42 · C$695.4M mcap · 13M float · 0.855% daily turnover

Revenue

$1.5B +21.9% ▲

5Y CAGR: +20.1%

Gross Profit

$1.0B +23.3% ▲

5Y CAGR: +21.4%

Operating Income

$610M +27.9% ▲

5Y CAGR: +29.3%

Net Income

$283M +14.2% ▲

5Y CAGR: +34.5%

EPS (Diluted)

$16.30 +12.6% ▲

5Y CAGR: +31.3%

EBITDA

$919M +24.1% ▲

5Y CAGR: +22.3%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$653M	$827M	$1.0B	$1.3B	$1.5B
YoY Growth	+7.1%	+26.6%	+23.3%	+22.6%	+21.9%
Cost of Revenue	$223M	$265M	$311M	$398M	$474M
Gross Profit	$430M	$561M	$708M	$852M	$1.0B
Gross Margin	65.8%	67.9%	69.5%	68.1%	68.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$71M	$81M	$93M	$98M	$105M
Operating Expenses	$213M	$280M	$376M	$375M	$440M
Operating Income	$216M	$281M	$332M	$477M	$610M
Operating Margin	33.1%	34.0%	32.6%	38.1%	40.0%
Interest Expense	$47M	$66M	$94M	$0	-$5M
Income Before Tax	$183M	$317M	$196M	$337M	$387M
Tax Expense	$47M	$72M	$56M	$89M	$104M
Net Income	$137M	$245M	$140M	$248M	$283M
Net Margin	20.9%	29.6%	13.8%	19.8%	18.6%
EPS (Diluted)	$8.76	$14.62	$8.42	$14.48	$16.30
EBITDA	$365M	$472M	$604M	$740M	$919M
Shares Outstanding	16M	17M	17M	17M	17M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$383M	$405M	$392M	$418M	$440M	$446M	$413M	$390M
Cost of Revenue	$112M	$131M	$121M	$131M	$30M	$245M	$49M	$47M
Gross Profit	$272M	$274M	$271M	$287M	$410M	$201M	$363M	$343M
Gross Margin	70.9%	67.5%	69.1%	68.7%	93.1%	45.1%	88.0%	87.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$26M	$25M	$31M	$32M	$288M	$19M	$19M	$22M
Operating Expenses	$112M	$109M	$126M	$126M	$288M	-$309M	$349M	$241M
Operating Income	$160M	$165M	$145M	$161M	$121M	$510M	$14M	$102M
Operating Margin	41.7%	40.7%	37.0%	38.5%	27.6%	114.3%	3.5%	26.1%
Interest Expense	-$10M	$358K	$0	$0	$0	$0	$83M	$85M
Income Before Tax	$116M	$100M	$55M	$118M	$46M	-$400M	-$70M	$21M
Tax Expense	$31M	$26M	$16M	$31M	$13M	-$63M	-$17M	$5M
Net Income	$85M	$74M	$39M	$87M	$33M	-$337M	-$53M	$16M
Net Margin	22.2%	18.2%	10.1%	20.7%	7.5%	-75.6%	-12.8%	4.1%
EPS (Diluted)	$4.88	$4.25	$2.32	$5.19	$1.98	$-20.40	$-3.22	$0.96
EBITDA	$242M	$241M	$232M	$246M	$142M	$400M	$33M	$126M
Shares Outstanding	17M	17M	17M	17M	17M	17M	16M	17M

GSY.TO TSX