Also trades as: NOPMF (OTC) · $vol 1M

C$29.76 ($20.83)

-1.46 (-4.68%)

Weekly Expected Move ±6.8%

C$25 C$27 C$29 C$31 C$33

TSX · Basic Materials · Chemicals - Specialty · Tech Score Sell · Power 44 · C$1.2B mcap · 32M float · 1.01% daily turnover

Revenue

$487M +2.4% ▲

5Y CAGR: +7.0%

Gross Profit

$129M +4.1% ▲

5Y CAGR: +9.9%

Operating Income

$32M -8.5% ▼

5Y CAGR: +96.4%

Net Income

-$10M +21.5% ▲

EPS (Diluted)

$-0.24 +22.6% ▲

EBITDA

$48M +93.9% ▲

5Y CAGR: +21.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$539M	$640M	$572M	$476M	$487M
YoY Growth	+55.5%	+18.7%	-10.7%	-16.7%	+2.4%
Cost of Revenue	$389M	$491M	$463M	$352M	$358M
Gross Profit	$151M	$149M	$109M	$124M	$129M
Gross Margin	27.9%	23.3%	19.0%	26.1%	26.5%
R&D Expenses	$20M	$21M	$16M	$17M	$19M
SG&A Expenses	$63M	$61M	$59M	$64M	$78M
Operating Expenses	$91M	$90M	$98M	$89M	$97M
Operating Income	$60M	$59M	$11M	$35M	$32M
Operating Margin	11.1%	9.2%	2.0%	7.4%	6.6%
Interest Expense	$198K	$904K	$455K	$2M	$3M
Income Before Tax	$42M	$41M	$3M	$5M	$5M
Tax Expense	$10M	$18M	$12M	$18M	$15M
Net Income	$35M	$26M	-$8M	-$13M	-$10M
Net Margin	6.5%	4.1%	-1.5%	-2.7%	-2.1%
EPS (Diluted)	$0.91	$0.61	$-0.19	$-0.31	$-0.24
EBITDA	$58M	$59M	$24M	$25M	$48M
Shares Outstanding	39M	42M	44M	42M	42M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$111M	$135M	$122M	$115M	$122M	$122M	$152M	$200M
Cost of Revenue	$78M	$97M	$91M	$81M	$89M	$88M	$105M	$129M
Gross Profit	$33M	$38M	$31M	$34M	$31M	$34M	$48M	$71M
Gross Margin	29.9%	28.1%	25.3%	29.6%	25.5%	28.2%	31.4%	35.6%
R&D Expenses	$3M	$7M	$3M	$4M	$4M	$7M	$3M	$3M
SG&A Expenses	$17M	$17M	$16M	$20M	$19M	$22M	$19M	$28M
Operating Expenses	$22M	$26M	$21M	$26M	$25M	$29M	$22M	$31M
Operating Income	$11M	$12M	$10M	$8M	$8M	$6M	$26M	$41M
Operating Margin	10.0%	9.2%	7.9%	7.2%	6.8%	4.6%	17.1%	20.3%
Interest Expense	$904K	$742K	$595K	$1M	$1M	$797K	$1M	$2M
Income Before Tax	$280K	-$4M	$3M	$7M	$6M	-$12M	$6M	$29M
Tax Expense	$3M	$8M	$4M	$2M	$5M	$4M	$8M	$12M
Net Income	-$3M	-$12M	-$1M	$6M	$1M	-$16M	-$2M	$17M
Net Margin	-2.4%	-8.9%	-1.2%	5.0%	1.1%	-13.0%	-1.1%	8.5%
EPS (Diluted)	$-0.06	$-0.28	$-0.04	$0.13	$0.03	$-0.38	$-0.04	$0.37
EBITDA	$6M	-$206K	$7M	$12M	$10M	$9M	$30M	$44M
Shares Outstanding	42M	42M	42M	43M	44M	42M	42M	46M

NEO.TO TSX